KATHMANDU VALLEY DEVELOPMENT AUTHORITY

DISTRICT COMMISIONER'S OFFICE, Lalitpur

Abstract Cost
Project :RoadImprovementWorksAtGodawariMunicipalityWardNo-10 Pyong Gau-Chapa Gau HealthPost-Bista gau Badikhel Road
Location: Lalitpur
S.N.
Description Unit Quantities Rate (NRs.)

1.0 Road way Excavation in all types of soil by Mechanical Means as

per Drawing and technical specifications including removal of
stumps and other deleterious matter, all lifts and lead as per m3 685.24 118.69
Drawing and instruction of the Engineer.

2.0 Scarifying the existing bituminous road surface to a depth of 50

mm and disposal of scarified Material with in all lifts and lead as m2 540.00 14.57
per Drawing and Technical Specifications.

3.0 Compacting original ground supporting sub-grade. Loosening of

the ground upto a level of 500 mm below the sub-grade level,
watered, graded and compacted in layers as per drawwings and m2 1,072.00 36.08
technical specifications.

5.0 Providing and laying Crusher Run Macadam on a prepared surface,

spreading and mixing , watering and compacting to form a layer of
sub-base/Base course as per Drawing and Technical Specifications. m3 107.20 4,474.66
By Mix in palce method. ii) for 45mm maximum size

6.0 Providing and laying of Reinforced Cement Concrete all complete

as per Drawing and Technical Specifications. RCC Grade M 20 m3 107.20 14,444.61
(1:1.5:3)
7.0 Providing & laying wooden partition for concreting work all
complete m3 0.41 87,303.97
8.0 Providing , Preparing and Installing form work including necessary
supports and removing after completion all complete Using timber
(soft wood ) m2 78.80 403.51

9.0 Providing and laying ,fitting and placing Mild steel reinforcement
complete in sub-structure as per drawing and Technical MT 9.21 125,405.20
Specification.

10.0 Earth work in excavation of foundation of structures, including

construction of shoring and bracing, removal of stumps and other
deleterious matter and backfilling with approved Material as per
Drawing and Technical Specifications. By Manual means upto 3m m3 2.28 693.92
depth.

11.0 Providing and laying of hand pack Stone soling with 150 to 200 mm
thick stones and packing with smaller stone on prepared surface as
per Drawing and Technical Specifications.. m3 6.00 6,996.82

12.0 Providing and laying of Flat Brick soling all complete as per drawing
and technical specifications m2 1.38 1,072.57

13.0 Providing and laying of Plain Cement Concrete all complete as per
Drawing and Technical Specifications. PCC Grade M 15 (1:2:4) m3 4.10 12,948.74

14.0 Providing and laying of Stone Masonry Work in Cement Mortar 1:4
in Foundation complete as per Drawing and Technical
Specifications. m3 28.00 11,219.63

...................Prepared By ..................Checked By ..................Approved By

 S.N.
Description Unit Quantities Rate (NRs.)

15.0 Providing and laying Stone Masonry work in cement mortar 1:4 in
structure complete as per Drawing and Technical Specifications
Random Rubble Masonry m3 21.00 12,889.85

16.0 Providing and laying brick masonry work in 1:4 cement sand mortar
in structure excluding pointing and plastering all complete as per
drawing and technical specifications. m3 1.23 15,235.44

17.0 Proving & laying 12.5 mm thick plastering in 1:4 cement motar all
complete m2 2.88 3859.03
18.0 Providing and fixing cover of C.I. grating (medium duty) with frame
at required level including all complete as per drawing and
specifications Size(450mm*600mm)(18 kg) No 2.00 4,535.60

19.0 Proving & laying 200mm internal diameter NP3 flush jointed pipe
inclunding fixing with cement mortar 1:2 as per drawing & technical
specification m 10.00 3,606.78

Sub Total(a)
1.0 Insurance premium for the work, plant and materials damage
for contract work for all risk including Riot,Strike,
Damage,Malicious damage and Terrorism for contract work of
0.25 year + 1 year Maintenance period.,(b)Insurance premium
for the insurance of owner and consultant staff (named)
Rs.1000000.00 per person for 5 persons with unlimited
number of occurances for 3months (c)Insurance Premium for
construction equipments and machines with value of Rs. PS 1.00 29,733.89
1000000.00 for 3 months (d) Insurance Premium for third
party liability personal only per person Rs.4,00,000.00 for 8
persons for 3 months

2.0 Site clearance work LS 1.00 5,000.00

Sub Total
Total
Contengency@4 (Work Chart Staff-2% and Small Other Expenditure-2%)
Total with Contingency
VAT@13%
Total

...................Prepared By ..................Checked By ..................Approved By

DU VALLEY DEVELOPMENT AUTHORITY
T COMMISIONER'S OFFICE, Lalitpur
Abstract Cost
yong Gau-Chapa Gau HealthPost-Bista gau Badikhel Road

Source of
Ammount Rate

9.1.I B

81,331.13

10.2 B
7,867.80

10.4 I

38,677.76

12.7 A ii

479,683.55

20.2 C
1,548,462.19

35,685.49
18.1 a
31,796.58

20.60
1,154,705.50

9.4.I.A.i

1,584.35

10.80
41,980.92

1,483.57

20.2 A
53,138.26

26.3 B

314,149.64

...................Prepared By ..................Checked By ..................Approved By

 Source of
Ammount Rate

26.5 A

270,686.85

25.1.C

18,726.18

25.4 C
11,114.00
1.00

9,071.20

7.20
36,067.80

4,192,724.61

29,733.89

5,000.00
34,733.89
4,227,458.50
169,098.34
4,396,556.84
571,552.38
4,968,109.22

...................Prepared By ..................Checked By ..................Approved By

 KATHMANDU VALLEY DEVELOPMENT AUTHORITY
DISTRICT COMMISIONER'S OFFICE, Lalitpur
DETAIL ESTIMATE
Project:RoadImprovementWorksAtGodawariMunicipality Pyong gau-Chapa HealthPost -BadikhelRoad

Location:Godawari NA.Pa10
S.No. Description of Work Unit No. Length Breadth Height Quantity
1 Earthwork Excavation
0+005 to 0+100 m3 1 685.24
Total 685.24
2.0 Bitumin Road Scarifying m2
1st Section 1 60.00 4.50 270.00
3rd Section 1 60.00 4.50 270.00
Total 540.00
3.0 Subgrade Preparation m2
1st Section
0+000 to 0+100 1 100.00 5.50 550.00
0+100 to 0+117 1 17.00 6.00 102.00
2nd Section
0+000 to 0+020 1 20.00 6.00 120.00
3rd Section
0+000 to 0+060 1 60.00 5.00 300.00

Total 1072.00
5.0 Base course m3
1st Section
0+000 to 0+100 1 100.00 5.50 0.10 55.00
0+100 to 0+117 1 17.00 6.00 0.10 10.20
2nd Section 0.10
0+000 to 0+020 1 20.00 6.00 0.10 12.00
3rd Section 0.10
0+000 to 0+060 1 60.00 5.00 0.10 30.00
Total 107.20
6.0 RCC (1:1.5:3 Mix) m3
1st Section
0+000 to 0+100 1 100.00 5.50 0.10 55.00
0+100 to 0+117 1 17.00 6.00 0.10 10.20
2nd Section 0.10
0+000 to 0+020 1 20.00 6.00 0.10 12.00
3rd Section 0.10
0+000 to 0+060 1 60.00 5.00 0.10 30.00
Total 107.20
7.0 Form work m2
1st Section
0+000 to 0+100 2 100.00 0.20 40.00
0+100 to 0+117 2 17.00 0.20 6.80
2nd Section
0+000 to 0+020 2 20.00 0.20 8.00
3rd Section
0+000 to 0+060 2 60.00 0.20 24.00
Total 78.80
8.0 Plywood for partion m2
1st Section
0+000 to 0+100 10 5.50 0.15 0.03 0.21
0+100 to 0+117 2 6.00 0.15 0.03 0.05

Prepared By Checked By Approved By

S.No. Description of Work Unit No. Length Breadth Height Quantity
2nd Section
0+000 to 0+020 2 6.00 0.15 0.03 0.05
3rd Section
0+000 to 0+060 6 5.00 0.15 0.03 0.11
Total 0.41

9 Stone soling m3 1 80.00 0.50 0.15 6.00

9 PCC for stone masonry m3 1 80.00 0.50 0.10 4.00

Total 4.00
10 Stone masonry m3
in Foundation 1 80.00 0.50 0.70 28.00
Total 28.00
in superstructure 1 80.00 0.35 0.75 21.00
Total 21.00

Prepared By Checked By Approved By

adikhelRoad

Remarks
685.24

540.00

1072.00

107.20

107.20

78.80

0.41

Prepared By Checked By Approved By

Remarks

6.00

4.00

28.00

21.00

Prepared By Checked By Approved By

 KATHMANDU VALLEY DEVELOPMENT AUTHORITY
DISTRICT COMMISIONER'S OFFICE, Lalitpur
DETAIL ESTIMATE SHEET
Project:RoadImprovementWorksatGodawariMunicipalityWard no.10 Pyong Gau-Chapa Gau Health post-BistaGau
Badikhel Road
Locatin: Lalitpur
Detail Measurement Sheet
Wt.
Cutting Total Total
S.N. Description Of Work Dia(mm) No per Quantity(Kg) Page Total
Length Length(M) Meter

1 reinforcement
a Long Bar 4358.00
1st Section
0+000 to 0+100 10 36 100.0 3600 0.617 2222.2
0+100 to 0+117 10 40 17.0 680 0.617 419.8
2nd Section
0+000 to 0+020 10 40 20.00 800 0.617 493.8
3rd Section
0+000 to 0+060 10 33 60.00 1980 0.617 1222.2
b Short bar 4411.33
1st Section
0+000 to 0+100 10 667 5.50 3667 0.617 2263.4
0+100 to 0+117 10 113 6 680 0.617 419.6
2nd Section
0+000 to 0+020 10 133 6 800 0.617 493.8
3rd Section
0+000 to 0+060 10 400 5 2000 0.617 1234.6
Sub total 8769.33
wastage @ 5% 438.47
Grand total 9207.80
9.21

Prepared By Checked By Approved By

post-BistaGau

Remarks

MT

Prepared By Checked By Approved By

 KATHMANDU VALLEY DEVELOPMENT AUTHORITY

DISTRICT COMMISIONER'S OFFICE, Lalitpur

DETAIL ESTIMATE

Project:RoadImprovementWorksAtGodawarimunicipalityWardsNo.10 Pyong Gau-Chapa Gau Health Post-BistaGau Badikhel Road

Location: Lalitpur
Detail estimate of a catchpit and Drain

S.No. Description of Work Unit No. Length Breadth Height Quantity Remarks

1.0 Earthwok Excavation m3 2.28

for catchpit
2 0.91 0.76 1.00 1.38
for pipe connection
2 5.00 0.20 0.45 0.90

2.0 flat brick soling m3 2 0.91 0.76 1.38 1.38

3.0 PCC work m3 2 0.91 0.76 0.075 0.10 0.10

4.0 Brick Masonry m3 1.23

Long Wall 4 0.91 0.23 0.80 0.67
Short Wall
4 0.76 0.23 0.8 0.56
Plastering
5.0 m2 2.88

Long Wall 4 0.45 0.80 1.44

Short Wall
4 0.45 0.80 1.44

6.0 Grating No 2 2.00 2.00

Hume pipe
7.0 m 4 2.50 10.00 10.00

Prepared By Checked By Approved By

 GOVERNMENT OF NEPAL
MINISTRY OF URBAN DEVELOPMENT
Kathmandu Valley Development Authority
District Commissioner's Office Lalitpur
DETAILED ESTIMATE Of (Insurance Premium)

Project :Road
Improvement
Works atSite: Lalitpur
Project
Godawori
Period
Municipality ward 3 0.25 1
no 10 Pyong gau -
Project
Chapa Gau Worth
HealthNRs 4192724.61
1 Post
InsuranceGau
- Bista premium
for the work, plant and materials damage for contract work for all risk including
Badi Khel Road
Riot,Strike, Damage,Malicious damage and Terrorism
Insurance with value NRs. 4192724.61 for the
Rs. 3.03 per contract
thousandwork for Rs
3 months + 1 year
15,879.94
do for Terrorism Rs. 1.49 per thousand Rs 7,808.95
Premium Rs 23,688.89
for stamp duty Rs 10.00
Premium with stamp duty Rs 23,698.89
VAT 13.00% of premium with stamp duty Rs 3,080.86
Total Amount with VAT Rs 26,779.75

2 Insurance premium for the insurance of owner and consultant staff (named) Rs.1000000.00 per person for
5Personnel
persons with unlimited
accident number offoroccurances
of 1000000.00 5 for 3 months
Rs.2.00 per thousand Rs 2,500.00
Do for Terrorism Rs.0.50 per thousand Rs 625.00
Premium Rs 3,125.00
For stamp duty Rs 10.00
Premium with stamp duty Rs 3,135.00
VAT 13.00% of premium with stamp duty Rs 407.55
Total Amount with VAT Rs 3,542.55

3 Insurance Premium for construction equipments and machines with value of Rs. 1000000.00 for 3 months
Insurance premium of Rs. 1000000.00 Rs.2.03 per thousand Rs 507.50
Do for Terrorism Rs.1.49 per thousand Rs 372.50
Premium Rs 880.00
For stamp duty Rs 10.00
Premium with stamp duty Rs 890.00
VAT 13.00% of premium with stamp duty Rs 115.7
Total Amount with VAT Rs 1005.70

4 Insurance Premium for third party liability personal only per person Rs.4,00,000.00 for 8persons for 3
months
P.A. of third party 8 person Rs.2.00 per thousand Rs 1600.00
Do for Terrorism Rs. 0.50 per thousand Rs 400.00
Premium Rs 2000.00
For stamp duty Rs 10.00
Premium with stamp duty Rs 2010.00

Preapered By: Checked By: Aproved By:

 VAT 13.00% of premium with stamp duty Rs 261.3
Total Amount with VAT Rs 2271.30

Grand Total excl. Vat 29,733.890

Grand Total with stamp and Vat 33,599.30

Preapered By: Checked By: Aproved By:

 1.25

isk including
hs + 1 year

0.00 per person for

00.00 for 3 months

8persons for 3

Preapered By: Checked By: Aproved By:

Preapered By: Checked By: Aproved By:
 Government of Nepal
Ministry of Urban Development
Kathmandu Valley Development Authority
OFFICE OF DISTRICT COMMISIONER
Laxminibas, Lalitpur
ABSTRACT OF COST
Project :Road
Improvement
Location:Godawari
Works at Na.Pa.10
Godawori
S.No Chainage
Municipality ward Length X-Area(m2) average area Volume(m3)
no 10 Pyong 1gau -
0+00 0
Chapa Gau Health
2 0+05
Post - Bista Gau 5 2.994 1.497 7.48
Badi Khel Road
3 0+020 15 6.707 4.8505 72.75
4 0+040 20 7.18 6.9435 138.87
5 0+060 20 9.451 8.3155 166.31
6 0+070 10 7.406 8.4285 84.28
7 0+080 10 7.131 7.2685 72.68
8 0+100 20 7.156 7.1435 142.87
total 685.24

Total
F.Y:076/77
Remarks

917.791