Name of the Work:- Installation of Culvert at Ward no. 1(2Nos.

)
Location:- Ward No. 1
Estimate Amount:- 110000 Only(Rupees One lakh Ten Thousand Only)

Detail Estimate
Item No:1/9.1 Excavation for Structures
Earthwork in excavation for foundation of structures upto 3 m depth as per drawing and
technical specification Clause 1104includding setting out, construction of shoring and bracing,
removal
of stumps and other deleterious matter, dressing of sides and bottom and backfilling with
approved material.
a. Head Wall 2 3.5 2.1 1.55 22.79 Cum
b. Culvert Area 1 2.5 2.8 1.6 11.20 Cum
Total volume 33.99 Cum

@ Rs. 102 /Cum Rs. 3466.47

Item No:2/9.2 Bedding of pipe

(A) Type A (Concrete Cradle) Bedding
Laying concrete cradle bedding with M15 Grade Cement
Concrete as per Clause 1105 (i)
a. Head wall Foundation(M15) 2 2.8 1.2 0.1 0.56 Cum
b. Culvert Area (natural Gravel) 1 2.6 1.6 0.15 0.39 Cum
Total volume 0.95 Cum

@ Rs. 5085.6 /Cum Rs. 4831.32

Item No:3/3.1.1 SHUTTERING WORKS

Providing form work of ordinary timber planking so as to give a rough finish

including centering, shuttering, strutting and propping etc., height of propping and
centering below supporting floor to ceiling not exceeding 4.0M and removal of the
same for in-situ reinforced concrete and plain concrete work in:
3.1.1.1-Foundation, footings, bases of columns, pile cap, raft and mass concrete
works etc.(a) Using 38mm thick plank

a. Head wall 4 3.2 2.5 32 Sqm

@ Rs. 276.07 /Sqm Rs. 8834.24

Item No:3/9.3 Providing and Laying Reinforced Cement Concrete Pipe NP3 as per design in Single
Row
Providing and laying reinforced cement concrete pipe NP3 for culverts on first class
bedding of granular material in single row including fixing collar with cement
mortar 1:2 but excluding excavation, protection works, backfilling, concrete and
masonry
works in head walls and parapets Clause 1106.
 1000mm
Culvert 2 2.5 5.00 m

@ Rs. 6880.5 /m Rs. 34402.50

Plain Cement Concrete M10 (1:3:6 nominal mix) in levelling course cum 5216.60
Item No:4/9.7 below open foundation of Head walls as per drawings & Technical
Specification Clause 1109
Head wall 1st lift 2 2.8 0.922 0.65 3.36 Cum

@ Rs. 5216.6 /Cum Rs. 17507.33

Plain Cement Concrete M10 (1:3:6 nominal mix) in levelling course cum 5216.60
Item No:5/9.7 below open foundation of Head walls as per drawings & Technical
Specification Clause 1109
Head wall 2nd lift 2 2.8 0.944 1.4 7.40 Cum

@ Rs. 5216.6 /Cum Rs. 38607.85

Item No:5/9.7 Display Board (L/S) Rs. 5500.00

Sub Total Rs. 113149.70

Deduction 10% Contractor Profit Rs. 11314.97
Sub Total Rs. 101834.73
7%Add GST Rs. 7128.43
Sub Total Rs. 108963.17
1%Contingency Rs. 1089.63
Total Rs. 110052.80
Say Rs. 110000.00
(One Lakh Ten Thousand Only)
Name of the Work:- Construction of Culvert at Tengahulla connecting road
Location:- Ward No. 9
Estimate Amount:- 80,000 Only(Rupees Eighty Thousand Only)

Detail Estimate
Item No:1/9.1 Excavation for Structures
Earthwork in excavation for foundation of structures upto 3 m depth as per drawing and
technical specification Clause 1104includding setting out, construction of shoring and
bracing, removal
of stumps and other deleterious matter, dressing of sides and bottom and backfilling with
approved material.
a. Head Wall 2 3 2.1 1.55 19.53 Cum
b. Culvert Area 1 1.5 2.6 1.6 6.24 Cum
Total volume 25.77 Cum

@ Rs. 102 /Cum Rs. 2628.54

Item No:2/9.2 Bedding of pipe

(A) Type A (Concrete Cradle) Bedding
Laying concrete cradle bedding with M15 Grade Cement
Concrete as per Clause 1105 (i)
a. Head wall Foundation(M15) 2 2.5 1.2 0.1 0.5 Cum
b. Culvert Area (natural Gravel) 1 2 1.6 0.15 0.3 Cum
Total volume 0.80 Cum

@ Rs. 5085.6 /Cum Rs. 4068.48

Item No:3/3.1.1 SHUTTERING WORKS

Providing form work of ordinary timber planking so as to give a rough finish

including centering, shuttering, strutting and propping etc., height of propping and
centering below supporting floor to ceiling not exceeding 4.0M and removal of the
same for in-situ reinforced concrete and plain concrete work in:
3.1.1.1-Foundation, footings, bases of columns, pile cap, raft and mass concrete
works etc.(a) Using 38mm thick plank

a. Head wall 4 2.8 1.85 20.72 Sqm

@ Rs. 276.07 /Sqm Rs. 5720.17

Item No:3/9.3 Providing and Laying Reinforced Cement Concrete Pipe NP3 as per design in Single
Row
Providing and laying reinforced cement concrete pipe NP3 for culverts on first class
bedding of granular material in single row including fixing collar with cement
mortar 1:2 but excluding excavation, protection works, backfilling, concrete and
masonry
works in head walls and parapets Clause 1106.
 600mm
Culvert 2 2.5 5.00 m

@ Rs. 2886.8 /m Rs. 14434.00

Plain Cement Concrete M10 (1:3:6 nominal mix) in levelling course cum 5216.60
Item No:4/9.7 below open foundation of Head walls as per drawings & Technical
Specification Clause 1109
Head wall 1st lift 2 2.5 0.922 0.65 3.00 Cum

@ Rs. 5216.6 /Cum Rs. 15631.54

Plain Cement Concrete M10 (1:3:6 nominal mix) in levelling course cum 5216.60
Item No:5/9.7 below open foundation of Head walls as per drawings & Technical
Specification Clause 1109
Head wall 2nd lift 2 2.5 0.944 1.4 6.61 Cum

@ Rs. 5216.6 /Cum Rs. 34471.29

Item No:5/9.7 Display Board (L/S) Rs. 5200.00

Sub Total Rs. 82154.03

Deduction 10% Contractor Profit Rs. 8215.40
Sub Total Rs. 73938.62
7%Add GST Rs. 5175.70
Sub Total Rs. 79114.33
1%Contingency Rs. 791.14
Total Rs. 79905.47
Say Rs. 80000.00
(Eighty Thousand Only)
Name of the Work:- Installation of Culvert at Ward no. 3 (2Nos.)
Location:- Ward No. 3
Estimate Amount:- Rs.1,29,830 Only(Rupees One lakh Twenty Nine Thousand Eight Hundred
Thirty )

Detail Estimate
Item No:1/9.1 Excavation for Structures
Earthwork in excavation for foundation of structures upto 3 m depth as per drawing and
technical specification Clause 1104includding setting out, construction of shoring and bracing,
removal
of stumps and other deleterious matter, dressing of sides and bottom and backfilling with
approved material.
a. Head Wall 2 3.5 2.1 1.55 22.79 Cum
b. Culvert Area 1 2.5 2.8 1.6 11.20 Cum
Total volume 33.99 Cum

@ Rs. 102 /Cum Rs. 3466.47

Item No:2/9.2 Bedding of pipe

(A) Type A (Concrete Cradle) Bedding
Laying concrete cradle bedding with M15 Grade Cement
Concrete as per Clause 1105 (i)
a. Head wall Foundation(M15) 2 2.8 1.2 0.1 0.56 Cum
b. Culvert Area (natural Gravel) 1 2.6 1.6 0.15 0.39 Cum
Total volume 0.95 Cum

@ Rs. 5085.6 /Cum Rs. 4831.32

Item No:3/3.1.1 SHUTTERING WORKS

Providing form work of ordinary timber planking so as to give a rough finish

including centering, shuttering, strutting and propping etc., height of propping and
centering below supporting floor to ceiling not exceeding 4.0M and removal of the
same for in-situ reinforced concrete and plain concrete work in:
3.1.1.1-Foundation, footings, bases of columns, pile cap, raft and mass concrete
works etc.(a) Using 38mm thick plank

a. Head wall 4 3.2 2.5 32 Sqm

@ Rs. 276.07 /Sqm Rs. 8834.24

Item No:3/9.3 Providing and Laying Reinforced Cement Concrete Pipe NP3 as per design in Single
Row
Providing and laying reinforced cement concrete pipe NP3 for culverts on first class
bedding of granular material in single row including fixing collar with cement
mortar 1:2 but excluding excavation, protection works, backfilling, concrete and
masonry
works in head walls and parapets Clause 1106.
 1200mm
Culvert 2 2.5 5.00 m

@ Rs. 9864.7 /m Rs. 49323.50

Plain Cement Concrete M10 (1:3:6 nominal mix) in levelling course cum 5216.60
Item No:4/9.7 below open foundation of Head walls as per drawings & Technical
Specification Clause 1109
Head wall 1st lift 2 2.5 1.247 0.65 4.05 Cum

@ Rs. 5216.6 /Cum Rs. 21141.58

Plain Cement Concrete M10 (1:3:6 nominal mix) in levelling course cum 5216.60
Item No:5/9.7 below open foundation of Head walls as per drawings & Technical
Specification Clause 1109
Head wall 2nd lift 2 2.8 0.944 1.4 7.40 Cum

@ Rs. 5216.6 /Cum Rs. 38607.85

Item No:5/9.7 Display Board (L/S) Rs. 5500.00

Sub Total Rs. 131704.95

Deduction 10% Contractor Profit Rs. 13170.50
Sub Total Rs. 118534.46
7%Add GST Rs. 8297.41
Sub Total Rs. 126831.87
1%Contingency Rs. 1268.32
Total Rs. 128100.19
Say Rs. 110000.00
(One Lakh Ten Thousand Only)