Goverment of Nepal

National Reconstruciton Authority

Central Level Project Implementation Unit (CLPIU)
Babarmahal, kathmandu
Abstract of Cost

Project :- Conservation and reconstruction of World Heritage site Changunarayan Temple Complex (Sankhadaha
reconstruction project)
Location: Changunaryan, Bhaktapur
Rate with
S.N. Description Unit Quantity Amount Remarks
OH
A CIVIL WORK :-

Earthwork in excavation for foundation in all kinds of soil

including timbering, dressing of sides, ramming of
bottom, stacking of excavated material etc. all complete
1 Cum 328.00 696.48 228,445.44
as per specification, drawing and instruction of the
Engineer.

Supplying of Machine Made hexagonal mesh type

100mm x 120 mm Gabion boxes / mattresses with
diapharagms, with binding wire 12 swg, mesh wire 10
swg and selvedged wire 8 swg , including rolling, cutting
and weaving ; assembling Gabion boxes mattresses,
Ktm Road
2 palcing in position including stretching, forming Cum 544.00 5,521.52 3,003,706.88
Rate
compartments; tying with bracing wires and tie wires;
tying down the lid complete; and providing and filling
stone / boulder in gabion boxes / mattresses etc.
including dressing, beding, bonding and all transporation
as per specification.

Total 3,232,152.32
Overhead less @ 15% 263,257.52
Total 2,968,894.80
Contribution less @ 10% 296,889.48
Grand Total 2,672,005.32
 Goverment of Nepal
National Reconstruciton Authority
Central Level Project Implementation Unit (CLPIU)
Babarmahal, kathmandu
Detailed Estimate

Project :- Conservation and reconstruction of World Heritage site Changunarayan Temple Complex (Sankhadaha
reconstruction project)
Location: Changunaryan, Bhaktapur
Measurement
S.N. Description No Quantity Remarks
Length Total L. Breadth Height
A CIVIL WORK :-
1 Excavation for Gabion Wall

Earthwork in excavation for foundation in all

kinds of soil including timbering, dressing of
sides, ramming of bottom, stacking of
excavated material etc. all complete as per
specification, drawing and instruction of the
Engineer.

Wall1 1 25.00 25.00 3.00 2.000 150.000

Wall 2 -
section 1 1 14.00 14.00 2.50 2.000 70.000
section 2 1 6.00 6.00 3.00 3.000 54.000
Wall3 1 15.00 15.00 3.00 1.000 45.000
Wall4 1 6.00 6.00 3.00 0.500 9.000
Total 328.000 Cum
Gabion Wall Work
2

Supplying of Machine Made hexagonal mesh type

100mm x 120 mm Gabion boxes / mattresses with
diapharagms, with binding wire 12 swg, mesh wire 10
swg and selvedged wire 8 swg , including rolling,
cutting and weaving ; assembling Gabion boxes
mattresses, palcing in position including stretching,
forming compartments; tying with bracing wires and
tie wires; tying down the lid complete; and providing
and filling stone / boulder in gabion boxes / mattresses
etc. including dressing, beding, bonding and all
transporation as per specification.

Wall1
Step 1 1 25.00 25.00 3.00 1.000 75.000
Step 2 1 25.00 25.00 2.50 1.000 62.500
Step 3 1 25.00 25.00 2.00 1.000 50.000
Step 4 1 25.00 25.00 2.00 1.000 50.000

Wall2 -
Step 1 1 6.00 6.00 3.00 1.000 18.000
Step 2 1 20.00 20.00 2.50 1.000 50.000
Step 3 1 20.00 20.00 2.00 1.000 40.000
Step 4 1 20.00 20.00 1.50 1.000 30.000
Wall 3 -
 Measurement
S.N. Description No Quantity Remarks
Length Total L. Breadth Height
Step 1 1 15.00 15.00 3.00 1.000 45.000
Step 2 1 15.00 15.00 2.00 1.000 30.000
Step 3 1 15.00 15.00 1.50 1.000 22.500
Wall 4 -
Step 1 1 6.00 6.00 3.00 1.000 18.000
Step 2 1 6.00 6.00 2.00 1.000 12.000
Step 3 1 6.00 6.00 1.00 1.000 6.000
Wall 5 -
Step 1 1 8.00 8.00 2.00 1.000 16.000
Step 2 1 8.00 8.00 2.00 1.000 16.000
additional step in inner side
1 3.00 3.00 1.00 1.000 3.000
Total 544.000 Cum
 Goverment of Nepal
National Reconstruciton Authority
Central Level Project Implementation Unit (CLPIU)
Babarmahal, kathmandu
Abstract of Cost

Project :- Conservation and reconstruction of World Heritage site Changunarayan Temple Complex (Step construction Project)
Location: Changunaryan, Bhaktapur

S.N. Description Unit Quantity Rate Amount Remarks

A CIVIL WORK :-
Earthwork in excavation for foundation in all kinds of
soil including timbering, dressing of sides, ramming
of bottom, stacking of excavated material etc. all
1 Cum 112.28 696.48 78,202.64
complete as per specification, drawing and
instruction of the Engineer.

Earth filling in 150 mm thick layer including the

supply of filling materials, watering, ramming
2 Cum 12.74 886.70 11,293.34
including 1.5m lift and 30 m lead all complete as per
drawing specification and instructions.

Earth filling in 150 mm thick layerexcluding the

Earth obtained
supply of filling materials, watering, ramming
3 Cum 112.28 424.40 47,652.77 from
including 1.5m lift and 30 m lead all complete as per
excavation
drawing specification and instructions.

levels all complete as per specification and

instruction .
4 3,691,290.13
Sqm 371.33 9,940.66

Providing and laying plain cement concrete (1:2:4)

using ordinary portland cement(OPC), sand and
5 coarse aggregates including setting out, mixing, 332,017.92
compacting, curing and finishing etc. to approved
level, lines and dimension all complete as per
specification, drawing and instruction of the
Engineer. Cum 21.70 15,301.07

Sand Filling including setting out, compacting and

6 finishing etc. to approved level, lines and dimension 306,742.33
all complete as per specification, drawing and
instruction of the Engineer. Cum 82.01 3,740.19
S.N. Description Unit Quantity Rate Amount Remarks

Rubble masonry in cement sand mortar (1:4) , in

7 perfect line and level including cost of scaffolding, 3,209,912.18
packing the joints, raking the joints and curing the
work at least 7 days in all types and thickness of
wall as per specification, drawing and instruction of
Engineer, all complete.
Cum 228.14 14,069.64

8 Ashlar Stone Masonry wall above Stair in 1:4 510,252.96

without stone Cum 48.00 10,630.27

9 Providing 50mm lime surkhi layer on top of the side 130,695.60

wall above the steps Cum 12.00 10,891.30

Providing flush pointing on steps of stone paved

10 surfaces with good finishing as per instruction of 210,632.68
engineer. Sqm 1,104.35 190.73

11 717,800.45 converted to
sqm from
Providing Machine made ashlar stone for wall material rate
above stair Sqm 480.00 1,495.42 of Bhaktapur

12 3,276,720.00 Rs. 1125 per

Running Feet
from
5" thickness flag stones of 1' width for steps Rm 888.00 3,690.00 Quotation
13 3" thickness flag stones for landings Sqm 546.750 2,260.27 1,235,802.62
Sub-Total 13,759,015.62
Contingencies & workcharge establishment 5% 687,950.78
Sub-Total 14,446,966.41
Physical contingencies @10% 1,444,696.64
Price adjustment @10% 1,444,696.64
Total without VAT 17,336,359.69
VAT 13% 2,253,726.76
Total with VAT 19,590,086.45
 Goverment of Nepal
National Reconstruciton Authority
Central Level Project Implementation Unit (CLPIU)
Babarmahal, kathmandu
Detailed Estimate

Project :- Conservation and reconstruction of World Heritage site Changunarayan Temple Complex (Step construction
Project)
Location: Changunaryan, Bhaktapur
Measurement
S.N. Description No Quantity Remarks
Length Total L. Breadth Height
A CIVIL WORK :-
Earthwork in excavation for foundation
in all kinds of soil including timbering,
dressing of sides, ramming of bottom,
stacking of excavated material etc. all
complete as per specification, drawing
and instruction of the Engineer.

Side Wall below Stair segment 1 2 382.00 764.000 0.30 0.300 68.760
Side Wall below Stair segment 2 2 18.00 36.000 0.60 0.300 6.480
check Wall 60 2.74 164.634 0.30 0.750 37.043

Total 112.283 Cum

Earth filling in 150 mm thick layer,
watering, ramming including 1.5m lift
and 30 m lead all complete as per
drawing specification and instructions.

landing and steps 1 60 3.38 202.500 2.74 0.225 125.019

Total 125.019 Cum
150 mm stone soling in voids in perfect
line and levels all complete as per
specification and instruction .
Landings
landing 1 60 3.375 202.500 2.70 0.15 82.013
Check Wall
Check wall 60 2.74 164.4 0.3 49.320
Side wall below stairs 2 400 800 0.3 240.000
Total 371.333 Sqm
Providing and laying plain cement concrete `
(1:2:4) using ordinary portland
cement(OPC), sand and coarse aggregates
including setting out, mixing, compacting,
curing and finishing etc. to approved level,
lines and dimension all complete as per
specification, drawing and instruction of the
Engineer.

Check wall 60 2.74 164.4 0.3 0.075 3.699

 Measurement
S.N. Description No Quantity Remarks
Length Total L. Breadth Height
Side wall below starirs 2 400 800 0.3 0.075 18.000
Total 21.699 Cum
Sand Filling including setting out,
compacting and finishing etc. to approved
level, lines and dimension all complete as
per specification, drawing and instruction of
the Engineer.
Landings
landing 1 60 3.375 202.500 2.70 0.15 82.013
Total 82.013 Cum
Rubble masonry in cement sand mortar (1:4)
, in perfect line and level including cost of
scaffolding, packing the joints, raking the
joints and curing the work at least 7 days in
all types and thickness of wall as per
specification, drawing and instruction of
Engineer, all complete.

Side Wall below Stair segment 1 2 382.00 764.000 0.30 0.760 174.192
Side Wall below Stair segment 2 2 18.00 36.000 0.60 0.760 16.416
check Wall 60 2.74 164.634 0.30 0.760 37.537
Total 228.145 Cum
Ashlar masonry in cement sand mortar (1:4)
in perfect line and level including cost of
scaffolding, packing the joints, raking the
joints and curing the work at least 7 days in
all types and thickness of wall as per
specification, drawing and instruction of
Engineer, all complete.

wall on stair 2 400 800 0.3 0.2 48.000 Cum

Providing 50mm lime surkhi layer on top of
the side wall above the steps
on top of ashlar masonr wall above steps
2 400 800 0.3 0.05 12.000 Cum
Providing flush pointing on steps of stone
paved surfaces with good finishing as per
instruction of engineer.
landing 60 3.375 202.500 2.70 546.750
Steps 320 2.70 864.000 0.275 237.600
on vertical surface of aslar masonry wall 4 0.2
400.00 1600.000 320.000
above the steps
Total 1,104.350 Sqm
Providing Machine made ashlar stone of 3"
thickness for wall above stair
machine made ashlar stones for wall above 4 400 1600 0.3
480.000 Sqm
stair of 3" thickness
Solid Stone in steps

5" thickness flag stones of 1' width for steps 320 2.78 888.000 888.000
Total 888.000 Rm
3" thickness flag stones for landings
landing 1 60 3.375 202.500 2.70 546.750
Total 546.750 Sqm
 9'+ufsf] -/a'n_ uf/f]sf] sfd ;fx|f] Ans:6f]g pknAw ug]{,
40 l;d]G6 d;nf !M$ tof/ u/L uf/f] nufpg]
C6 sfd k'/f !) dL6/;Dd 9'jfgL ;lxt
b/ ljZn]if0fsf] nflu ! 3=ld= lnOPsf]
k|To]s ;|
b/ k|lt f]t
;|f]t ;fwg tx÷lsl;d kl/df0f PsfO{ /sd
PsfO{ ;fwgsf]
hDdf
s_ l;kfn' 1.50 hjfg 1000.00 1500.00
>lds
v_ HofdL 5.00 hjfg 735.00 3675.00 5175.00
l;d]G6 0.159 d]=6= 17100.00 2718.90
afn'jf vf]nfsf] 0.45 3=dL= 2930.73 1318.82
lgdf{0f ;fdu|L Ans :6f]g 1.00 3=dL= 0.00
jG8 :6f]g 0.10 3=dL= 0.00
kfgL 100.00 nL6/ 0.31 31.00 4068.72
jf:tljs b//]6 9243.72
b/ k|lt 3=dL=sf] !%Ü 7]s]bf/ cf]e/x 1386.55
?= 10630.27 k}= hDdf b/ /]6 10630.27

135 &% dL=dL= ;Ddsf] 5fkf] 9'+uf afn'jf 5fKg] .

!!–* v b/ ljZn]if0fsf] nflu !) j=dL= lnOPsf]
k|To]s ;|
b/ k|lt f]t
;|f]t ;fwg tx÷lsl;d kl/df0f PsfO{ /sd
PsfO{ ;fwgsf]
H8 hDdf
s_ l;kfn' 1.00 hjfg 1000.00 1000.00
>lds
v_ HofdL 3.00 hjfg 735.00 2205.00 3205.00
9'+uf 11.00 j=dL= 1495.42 16449.59
lgdf{0f ;fdu|L
afn'jf vf]nfsf] 0.71 3=dL= 0.00 0.00 16449.59
jf:tljs b//]6 19654.59
b/ k|lt j=dL=sf] !%Ü 7]s]bf/ cf]e/x 2948.18
22602.77 Ö ?= 2260.27 k}= hDdf b/ /]6 22602.77
10

185 PZn/ sfddf ˆn; ?N8 l6Ksf/ l;d]G6 afn'jf -!M#_ sfo{ .
I 10 b/ ljZn]if0fsf] nflu !)) j=dL=lnOPsf]
 k|To]s ;|
b/ k|lt f]t
;|f]t ;fwg tx÷lsl;d kl/df0f PsfO{ /sd
PsfO{ ;fwgsf]
hDdf
s_ l;kfn' 8.00 hjfg 1000.00 8000.00
>lds
v_ HofdL 10.00 hjfg 735.00 7350.00 15350.00
r'gf 0.076 3=dL= 11968.00 909.56
lgdf{0f ;fdu|L ;'sL{ 0.20 3=dL= 1632.00 326.40 1235.96

jf:tljs b//]6 16585.96

b/ k|lt j=dL=sf] !%Ü 7]s]bf/ cf]e/x 2487.89
19073.85 Ö ?= 190.73 k}= hDdf b/ /]6 19073.85
100

48 r'gf ;'sL{ concrete ug]{ sfd dfn;fdfg pknAw ug]{

D1 #) dL6/;Dd 9'jfgL ;lxt

b/ ljZn]if0fsf] nflu ! 3=ld= lnOPsf]

s_ l;kfn' 1.00 hjfg 1000.00 1000.00
>lds
v_ HofdL 4.00 hjfg 735.00 2940.00 3940.00
r'gf 0.22 3=dL= 11968.00 2632.96
6'qmf O{6f 0.85 3=dL= 2500.00 2125.00
lgdf{0f ;fdu|L
;'sL{ 0.445 3=dL= 1632.00 726.24
kfgL 150.00 nL6/ 0.31 46.50 5530.70
jf:tljs b//]6 9470.70
b/ k|lt 3=dL=sf] !%Ü 7]s]bf/ cf]e/x 1420.60
?= 10891.30 k}= hDdf b/ /]6 10891.30