POKHARA METROPOLITAN CITY

office of the Executive

Newroad, Kaski
Gandaki Province ,Pokhara
Detail Estimate And Abstract of Cost
Name of project :- Milan Sar Tamu Samaj Begnas 31, Bahu Uddeshya Bhawan F/Y :- 075/76
Site:- Pokhara Metropolitan City -31 Date:- 2075-10-11

S.N Description No. Length Breadth Height Quantity(m3) Unit Rate Amount Remarks
1 Site clearance Works Lumsum 10000
Earthworks in excavation in ordinary soil
with all complete Including 10m lead & 1.5m
2 lift
a. Column 9 2.5 2.5 2.5 140.63
b. Wall
1. Hall
long wall 2 10.05 0.6 0.8 9.65
Short Wall 2 7.92 0.6 0.8 7.60
2. Stair Case With T/B
long wall 2 4.03 0.6 0.8 3.87
short wall 1 3.65 0.6 0.8 1.75
Total 163.50 cum 504.7 82516.9359
Stone soling work in foundation with all
3 complete
a. Column 9 2 2 0.15 5.40
b. Wall
1. Hall
long wall 2 10.05 0.5 0.15 1.51
Short Wall 2 7.92 0.5 0.15 1.19
2. Stair Case With T/B
long wall 2 4.03 0.5 0.15 0.60
short wall 1 3.65 0.5 0.15 0.27
3. Floor 1 13.58 11.07 0.15 22.55
Total 31.52 cum 3210 101189.9214

Omega Engineering Consultant, Pokhara-27,Kaski

Er.Bhim Prasad Dahal
 POKHARA METROPOLITAN CITY
office of the Executive
Newroad, Kaski
Gandaki Province ,Pokhara
Detail Estimate And Abstract of Cost
Name of project :- Milan Sar Tamu Samaj Begnas 31, Bahu Uddeshya Bhawan F/Y :- 075/76
Site:- Pokhara Metropolitan City -31 Date:- 2075-10-11

S.N Description No. Length Breadth Height Quantity(m3) Unit Rate Amount Remarks

Stone Masonary Work Upto DPC Level With 1:4

4 C/S Mortar 1 68.58 0.5 1 34.29 cum 10862.93 372471.69308138

Plain cement concrete works in Foundation

Including Material Collection & 30m lead in
5 (1:2:4).
a. Column 9 2 2 0.075 2.70 cum
b. Wall
1. Hall
long wall 2 10.05 0.5 0.075 0.75 cum
Short Wall 2 7.92 0.5 0.075 0.59 cum
2. Stair Case With T/B
long wall 2 4.03 0.5 0.075 0.30 cum
short wall 1 3.65 0.5 0.075 0.14 cum
Total 4.49 cum 14156.46 63518.2664625

Plain cement concrete works in

superstructure , slab and Beams including
6 material collection and 30 m lead (1:1.5:3)
a. Column
C1 4 0.45 0.45 4.1 3.32 cum
C2 5 0.4 0.4 4.1 3.28 cum
b. Beam
1. Hall
long beam 4 10.05 0.3 0.43 5.19 cum
Short beam 4 7.92 0.3 0.43 4.09 cum
2. Stair Case With T/B
long beam 4 4.03 0.3 0.43 2.08 cum
short beam 2 3.65 0.3 0.43 0.94 cum
C. slab 1 14.08 11.57 0.12 19.55 cum
38.44 cum 15635.75 601090.953749
7 Reinforcement works @ 2.5% Of PCC 7544.51 kg
Total 7544.51 kg 117.55 886857.35680025
Omega Engineering Consultant, Pokhara-27,Kaski
Er.Bhim Prasad Dahal
 POKHARA METROPOLITAN CITY
office of the Executive
Newroad, Kaski
Gandaki Province ,Pokhara
Detail Estimate And Abstract of Cost
Name of project :- Milan Sar Tamu Samaj Begnas 31, Bahu Uddeshya Bhawan F/Y :- 075/76
Site:- Pokhara Metropolitan City -31 Date:- 2075-10-11

S.N Description No. Length Breadth Height Quantity(m3) Unit Rate Amount Remarks

8
Hollow Concrete Block Works
a. Wall
1. Hall
long wall 2 10.05 0.15 3.04 9.17 cum
Short Wall 2 7.92 0.15 3.04 7.22 cum
2. Stair Case With T/B
long wall 2 4.03 0.15 3.04 3.68 cum
short wall 1 3.65 0.15 3.04 1.66 cum
Deduction
Door 2 0.76196 0.15 2.1335 -0.49
Windows 2 1.52393 0.15 1.52393 -0.70
Rolling Shutter (RS) 3 4.41 0.15 2.74 -5.44
Ventilation 2 0.60957 0.15 0.60957 -0.11
14.99 cum 7582.15 113686.77105177
9 12.5mm thick plaster in 1:4 cement mortar
a. Wall
1. Hall
long wall 2 10.05 2.7 54.27 Sqm
Short Wall 2 7.92 2.7 42.77 Sqm
2. Stair Case With T/B
long wall 2 4.03 2.7 21.76 Sqm
short wall 1 3.65 2.7 9.86 Sqm
Deduction
Door 2 0.76196 0.15 2.1335 -0.49
Windows 2 1.52393 0.15 1.52393 -0.70
Rolling Shutter (RS) 3 4.41 0.15 2.74 -5.44
Ventilation 2 0.60957 0.15 0.60957 -0.11
121.92 Sqm 7582.15 924420.29124177
Floor 1 13.58 11.07 150.33 Sqm 364.43 54784.980558
Celling 1 13.58 11.07 150.33 Sqm 422.43 63504.155358
Omega Engineering Consultant, Pokhara-27,Kaski
Er.Bhim Prasad Dahal
 POKHARA METROPOLITAN CITY
office of the Executive
Newroad, Kaski
Gandaki Province ,Pokhara
Detail Estimate And Abstract of Cost
Name of project :- Milan Sar Tamu Samaj Begnas 31, Bahu Uddeshya Bhawan F/Y :- 075/76
Site:- Pokhara Metropolitan City -31 Date:- 2075-10-11

S.N Description No. Length Breadth Height Quantity(m3) Unit Rate Amount Remarks
10 3mm Thick Cement Punning Work 1 13.58 11.07 150.3306 Sqm 237.71 35735.086926

Form Works including selection of

material ,centreing and shuttering as per
drawing with 30m lead
11
a. column
C1 16 0.45 3.04 21.89 Sqm
C2 20 0.35 3.04 21.28 Sqm
b. Beam
1. Hall
long beam 16 10.05 0.43 69.14 Sqm
Short beam 16 7.92 0.43 54.49 Sqm
2. Stair Case With T/B
long beam 16 4.03 0.43 27.73 Sqm
short beam 4 3.65 0.43 6.28 Sqm
C. slab 1 14.08 11.57 162.91 Sqm
Total 363.71 Sqm 858.37 312199.13
12 Wood Works
a. Door
Salwood Frame with wood size 100*75mm 2 0.1 0.075 6 0.09 cum 242062.57 21785.63
38mm th.local wood in panneled door and
2 4 7 56.00 sq ft. 653.15 36576.54
window shutter
b. Windows
4mm th.glazed window shutter with
2 1.8 1.8 6.48 Sqm 9093.03 58922.83
38*75mm sal wood frame
c. Ventilation
4mm th.glazed window shutter with
2 0.6 0.6 0.72 Sqm 9093.03 6546.98
38*75mm sal wood frame

Omega Engineering Consultant, Pokhara-27,Kaski

Er.Bhim Prasad Dahal
 POKHARA METROPOLITAN CITY
office of the Executive
Newroad, Kaski
Gandaki Province ,Pokhara
Detail Estimate And Abstract of Cost
Name of project :- Milan Sar Tamu Samaj Begnas 31, Bahu Uddeshya Bhawan F/Y :- 075/76
Site:- Pokhara Metropolitan City -31 Date:- 2075-10-11

S.N Description No. Length Breadth Height Quantity(m3) Unit Rate Amount Remarks
13 Painting Work
a. 2 Coat White Washing In New Surface In
Wall
1. Hall
long wall 4 10.05 2.7 108.54 Sqm
Short Wall 4 7.92 2.7 85.54 Sqm
2. Stair Case With T/B
long wall 4 4.03 2.7 43.52 Sqm
short wall 2 3.65 2.7 19.71 Sqm
Total 257.31 Sqm 387.27 99648.4437
b. 2 Coat White Washing In New Surface In
ceiling 2 13.58 11.07 300.66 Sqm 396.17 119112.947604
14 Roolling Shutter (18-20 Gauge) 3 195.02 585.06 Kg 171.8 100513.308
15 Horizontal Pipe (2") 4 4.5 271.89 Kg 171.8 46710.702
26 Gauge C.G.I Sheet roofing Work Including
16 Material Collection 1 4.5 3.65 16.43 Sqm 3015.46 49528.9305
Sub- Total 4161321.85
contengecies @ 3 % 124,839.66
Grand total 4,286,161.51

Omega Engineering Consultant, Pokhara-27,Kaski

Er.Bhim Prasad Dahal
 Construction of
Pokhara Krishi Sheet bhandar
Gandaki Province-4,Pokhara
14,Pokhara

Detail Of Cost Estimate

Submitted By: Submitted To :

Pokhara Krishi Sheet bhandar Provincial Government
Ministry Of Land Management,
Agricultural And Cooperation