9

Government Of Nepal
Ministry of Urban Development
Kathmandu Valley Development Authority
District Comissioners Office
Laxminibas,Lalitpur
DETAIL ESTIMATE
Project :- Road Improvement Works
Work :- Ashphalt Road and Road Improvement Works
Location :- Lalitpur F.Y:076/077

Length Breadth Height Quantity

S.N. Descriptions Of Works No Unit Remarks
(m) (m) (m)

Earthwork in excavation
1 in Ordinary soil lift upto
1.5m using by machine

for manhole 6.00 1.13 1.50 10.17

for catchpit 12.00 0.91 0.76 0.60 4.98
Total 15.15 Cu M
2 (55mm) Brick Soling Works
Tick Drain
0+000 to 0+030 1.00 30.00 0.30 9.00
0+030 to 0+060 1.00 30.00 0.30 9.00
0+060 to 0+090 1.00 30.00 0.30 9.00
0+090 to 0+120 1.00 30.00 0.30 9.00
0+120 to 0+150 1.00 30.00 0.30 9.00
0+150 to 0+180 1.00 30.00 0.30 9.00
0+180 to 0+210 1.00 30.00 0.30 9.00
0+210 to 0+240 1.00 30.00 0.30 9.00
0+240 to 0+261 1.00 21.00 0.30 6.30
0+261 to 0+291 1.00 30.00 0.30 9.00
0+291 to 0+330 1.00 39.00 0.30 11.70
0+330 to 0+360 1.00 30.00 0.30 9.00
0+360 to 0+383 1.00 23.00 0.30 6.90
for manhole 6.00 1.13 6.78
for catchpit 12.00 0.91 0.76 10.92
Total 132.60 Sq M

3 P.C.C. Works(1:2:4)
Tick Drain
0+000 to 0+030 1.00 30.00 0.30 0.075 0.68
0+030 to 0+060 1.00 30.00 0.30 0.075 0.68
0+060 to 0+090 1.00 30.00 0.30 0.075 0.68
0+090 to 0+120 1.00 30.00 0.30 0.075 0.68
0+120 to 0+150 1.00 30.00 0.30 0.075 0.68
0+150 to 0+180 1.00 30.00 0.30 0.075 0.68
0+180 to 0+210 1.00 30.00 0.30 0.075 0.68

Prepared By: Checked By: Recommended By: Approved By:

 9

0+210 to 0+240 1.00 30.00 0.30 0.075 0.68

0+240 to 0+261 1.00 21.00 0.30 0.075 0.47
0+261 to 0+291 1.00 30.00 0.30 0.075 0.68
0+291 to 0+330 1.00 39.00 0.30 0.075 0.88
0+330 to 0+360 1.00 30.00 0.30 0.075 0.68
0+360 to 0+383 1.00 23.00 0.30 0.075 0.52
for manhole 6.00 1.13 0.075 0.51
for catchpit 12.00 0.91 0.76 0.075 0.62
Total 9.75 Cu M

Prepared By: Checked By: Recommended By: Approved By:

 9

4 Brick Masonary Works (1:4)

for manhole 6.00 3.77 0.33 1.20 8.95
for catchpit 24.00 0.91 0.23 0.500 2.51
24.00 0.30 0.23 0.500 0.83
Total 12.29 Cu M

Earthfilling and Back filling in layers in foundations, trenches,pits etc with common filler
5
material including compaction and watering all complete
80% of excavated
12.12
material
Total 12.12 Cu M

200 mm HDPE(10kg/m^2)
6
pipe
a) 200 mm
12.00 3.00 36.00
HDPE(10kg/m^2) pipe
Total 36.00 R. M

7 Sub Grade Preparation

Scarifying the Existing
Bituminous road surface
upto depth 50 mm and
Disposal of material upto
1 km
For Road
0+000 to 0+030 1.00 30.00 5.30 159.00
0+030 to 0+060 1.00 30.00 5.35 160.50
0+060 to 0+090 1.00 30.00 5.30 159.00
0+090 to 0+120 1.00 30.00 5.15 154.50
0+120 to 0+150 1.00 30.00 4.88 146.40
0+150 to 0+180 1.00 30.00 4.20 126.00
0+180 to 0+210 1.00 30.00 4.18 125.40
0+210 to 0+240 1.00 30.00 4.18 125.40
0+240 to 0+261 1.00 21.00 4.18 87.78
0+261 to 0+291 1.00 30.00 4.18 125.40
0+291 to 0+330 1.00 39.00 4.15 161.85
0+330 to 0+360 1.00 30.00 4.20 126.00
0+360 to 0+383 1.00 23.00 4.40 101.20
Total 1758.43 Sq. M

8 Sub Base Material (Crusher run 63mm down)

For Road
0+000 to 0+030 1.00 30.00 5.30 0.20 31.80
0+030 to 0+060 1.00 30.00 5.35 0.20 32.10
0+060 to 0+090 1.00 30.00 5.30 0.20 31.80

Prepared By: Checked By: Recommended By: Approved By:

 9

0+090 to 0+120 1.00 30.00 5.15 0.20 30.90

0+120 to 0+150 1.00 30.00 4.88 0.20 29.28
0+150 to 0+180 1.00 30.00 4.20 0.20 25.20
0+180 to 0+210 1.00 30.00 4.18 0.20 25.08
0+210 to 0+240 1.00 30.00 4.18 0.20 25.08
0+240 to 0+261 1.00 21.00 4.18 0.20 17.56
0+261 to 0+291 1.00 30.00 4.18 0.20 25.08
0+291 to 0+330 1.00 39.00 4.15 0.20 32.37
0+330 to 0+360 1.00 30.00 4.20 0.20 25.20
0+360 to 0+383 1.00 23.00 4.40 0.20 20.24
Total 351.69 Cu M

Prepared By: Checked By: Recommended By: Approved By:

 9

9 Base Course (45mm down crushed)

For Road
0+000 to 0+030 1.00 30.00 5.30 0.15 23.85
0+030 to 0+060 1.00 30.00 5.35 0.15 24.08
0+060 to 0+090 1.00 30.00 5.30 0.15 23.85
0+090 to 0+120 1.00 30.00 5.15 0.15 23.18
0+120 to 0+150 1.00 30.00 4.88 0.15 21.96
0+150 to 0+180 1.00 30.00 4.20 0.15 18.90
0+180 to 0+210 1.00 30.00 4.18 0.15 18.81
0+210 to 0+240 1.00 30.00 4.18 0.15 18.81
0+240 to 0+261 1.00 21.00 4.18 0.15 13.17
0+261 to 0+291 1.00 30.00 4.18 0.15 18.81
0+291 to 0+330 1.00 39.00 4.15 0.15 24.28
0+330 to 0+360 1.00 30.00 4.20 0.15 18.90
0+360 to 0+383 1.00 23.00 4.40 0.15 15.18
Total 263.76 Cu M

10 Bituminious Prime Coat

For Road
0+000 to 0+030 1.00 30.00 5.30 159.00
0+030 to 0+060 1.00 30.00 5.35 160.50
0+060 to 0+090 1.00 30.00 5.30 159.00
0+090 to 0+120 1.00 30.00 5.15 154.50
0+120 to 0+150 1.00 30.00 4.88 146.40
0+150 to 0+180 1.00 30.00 4.20 126.00
0+180 to 0+210 1.00 30.00 4.18 125.40
0+210 to 0+240 1.00 30.00 4.18 125.40
0+240 to 0+261 1.00 21.00 4.18 87.78
0+261 to 0+291 1.00 30.00 4.18 125.40
0+291 to 0+330 1.00 39.00 4.15 161.85
0+330 to 0+360 1.00 30.00 4.20 126.00
0+360 to 0+383 1.00 23.00 4.40 101.20
1758.43 Sq.M
per sq. m is equal to 1.00 ltr. Total 1758.43 Ltr.

11 Bituminious Tack Coat

For Road
0+000 to 0+030 1.00 30.00 5.30 159.00
0+030 to 0+060 1.00 30.00 5.35 160.50
0+060 to 0+090 1.00 30.00 5.30 159.00
0+090 to 0+120 1.00 30.00 5.15 154.50
0+120 to 0+150 1.00 30.00 4.88 146.40
0+150 to 0+180 1.00 30.00 4.20 126.00
0+180 to 0+210 1.00 30.00 4.18 125.40
0+210 to 0+240 1.00 30.00 4.18 125.40
0+240 to 0+261 1.00 21.00 4.18 87.78

Prepared By: Checked By: Recommended By: Approved By:

 9

0+261 to 0+291 1.00 30.00 4.18 125.40

0+291 to 0+330 1.00 39.00 4.15 161.85
0+330 to 0+360 1.00 30.00 4.20 126.00
0+360 to 0+383 1.00 23.00 4.40 101.20
1758.43 Sq.M
per sq. m is equal to 1.20 ltr. Total 2110.12 Ltr.

Prepared By: Checked By: Recommended By: Approved By:

 9

12 50mm thick Asphalt Concrete

For Road
0+000 to 0+030 1.00 30.00 5.30 0.050 7.95
0+030 to 0+060 1.00 30.00 5.35 0.050 8.03
0+060 to 0+090 1.00 30.00 5.30 0.050 7.95
0+090 to 0+120 1.00 30.00 5.15 0.050 7.73
0+120 to 0+150 1.00 30.00 4.88 0.050 7.32
0+150 to 0+180 1.00 30.00 4.20 0.050 6.30
0+180 to 0+210 1.00 30.00 4.18 0.050 6.27
0+210 to 0+240 1.00 30.00 4.18 0.050 6.27
0+240 to 0+261 1.00 21.00 4.18 0.050 4.39
0+261 to 0+291 1.00 30.00 4.18 0.050 6.27
0+291 to 0+330 1.00 39.00 4.15 0.050 8.09
0+330 to 0+360 1.00 30.00 4.20 0.050 6.30
0+360 to 0+383 1.00 23.00 4.40 0.050 5.06
Total 87.92 Cu M
13 Manhole Grating/Cover
a) C.I. metal grating(heavy
12.00 Nos
duty) 12.0
Manhole Cover(heavy
6.00 Nos
b) duty) 6.0

14 Dismental
Work:Disposal of
dismentalled and
excavated material up to
1 km all complete

a)
10.17
Dismental of manhole 6.00 1.13 1.500
b)
1.67
Dismental of Catchpit 12.00 1.21 0.23 0.500
Total 11.84 Cu. M

15 Disposal of excavated
material up to 5 km all
complete
80% of excavated
1.00 12.12
quantity
Total 12.12 Cum

Prepared By: Checked By: Recommended By: Approved By:

 Government Of Nepal
Ministry of Urban Development
Kathmandu Valley Development Authority
DISTRICT COMISSIONERS OFFICE
laxminibas ,Lalitpur
ABSTRACT OF COST
Project :- Road Improvement Works
Work :- Ashphalt Road and Road Improvement Works
Location :- Lalitpur F.Y:076/077
S.No Particulars Unit Quantity Rate Amount

Earthwork in excavation in
1 Ordinary soil lift upto 1.5m Cu M 15.15 693.92 10515.05
using by machine

2 (55mm) Brick Soling Works Sq.M 132.60 1072.57 142225.36

3 P.C.C. Works(1:2:4) Cu M 9.75 12940.77 126154.65

Brick Masonary Works (1:4)
4 Cu M 12.29 15234.29 187265.50
Earthfilling and Back filling
in layers in foundations,
trenches,pits etc with
5 common filler material Cu M 12.12 693.92 8412.04
including compaction and
watering all complete

200 mm HDPE(10kg/m^2)
6 pipe R. M 36.00 2464.31 88715.16
7 Sub Grade Preparation Sq. M 1758.43 61.16 107545.58
Sub Base Material (Crusher
8 run 63mm down) Cu M 351.69 3564.44 1253563.65
Base Course (45mm down
9 crushed) Cu M 263.76 4468.91 1178739.81
10 Bituminious Prime Coat Ltr. 1758.43 119.79 210642.33
11 Bituminious Tack Coat Ltr. 2110.12 108.85 229686.13
50mm thick Asphalt Concrete
12 Cu M 87.92 22614.38 1988290.21
13 C.I. metal grating(heavy duty) Nos 12.00 3292.50 39510.00
14 Manhole Cover(heavy duty) Nos 6.00 37199.05 223194.30

Prepared By: Checked By: Recommended By: Approved By:

 Dismental Work:Disposal of
dismentalled and excavated
15 material up to 1 km all Cu M 11.84 1735.93 20559.31
complete
Disposal of excavated
material up to 5 km all 17907.11
17 complete Cu M 12.12 1477.18
Sub Total(a): 5832926.19
VAT @13%: 758280.40
Contengency@4 233317.047422685
Grand Total: 6824523.64

Prepared By: Checked By: Recommended By: Approved By: