Estimate Chovar School

1
Janaki Rural Municipality

Office of the Rural Municipal Executive
Durgauli, Kailali
Sudurpaschim Province
SUMMARY OF PROJECT COST
Err:509
### F.Y. 2077/78
S.N. Items/Description Quantity Amount Total Amount (NRs)

A Civil Work
i Building 1.00 Err:509 Err:509
ii Septic Tank Soak Pit and Manhole 1.00 525,950.91 525,950.91
iii Underground Water Tank 1.00 984,681.40 984,681.40
Total Civil Work Cost = Err:509
B Electrical Work
i Building 1.00 548,152.13 548,152.13
Total Electrical Work Cost = 548,152.13
C Sanitary Work
i. Ground Floor Sanitary Installation Work 1.00 122,587.36 122,587.36
ii. First Floor Sanitary Installation Work 1.00 71,056.75 71,056.75
iii. External Sanitary Installation Work 1.00 328,900.46 328,900.46
Total Sanitary Work Cost = 522,544.56
D Total Building Cost (A+B+C) Err:509
E Provisional Sum Err:509
F Sub- Total (D+E) Err:509
Contingencies for work charge establishment and site
G Err:509
supervision @ 4% of F
H Sub- Total (F+G) Err:509
I Provision for Physical Contingency @ 10% of H Err:509
J Provision for Price Escalation @10% of H Err:509
K Sub- Total (H+I+J) Err:509
L VAT 13% of K Err:509
M Grand Total (K+L) Err:509
Prepared by: Checked by Approved by

2

Durgauli, Kailali
Abstract of Cost of Provisional Sum
Err:509
Err:509
S.N. Description Unit Amount Rate Premium

The payment/ expenditure of items
mentioned in provisional sum will be
made as per submitted original invoice
A Lab Test for construction work, materials
& others Ps 1 Job 86,908.00
B As Built Drawing
Civil engineer month 1.00 35,990.00 35,990.00
Architect month 1.00 35,990.00 35,990.00
Computer operator month 0.50 26,400.00 13,200.00
Stationary lot 1.00 L/S 20,000.00
Sub Total As built 105,180.00
C Insurance
Insurance premium for the work, plant and
materials damage for contract work for all
risk including Riot,Strike,
1 Damage,Malicious damage for contract
work of 110% of estimated cost for 2 years
+ 1 year Maintenance period.
year 3.00 Err:509 Err:509
Insurance premium for the insurance of

2 owner and consultant staff (named) Rs.
10,00,000.00 per person for 10 persons
with unlimited number of occurances per
annum year 2.00 20,010.00 40,020.00
Insurance Premium for construction
3 equipments and machines with value of Rs.
40,00,000.00 year 2.00 8,130.00 16,260.00
Insurance Premium for third party liability

4
personal only per person Rs.4,00,000.00
for 10 persons and third party property of
NRs. 50,00,000.00 for unlimited occurance year 3.00 137,140.00 411,420.00
Sub Total Insurance Err:509
Total provisional sum Err:509

3

Durgauli, Kailali
PREMIUM CALCULATION FOR INSURANCE
Err:509
Err:509
Project Worth NRs Err:509

1 Insurance premium for the work, plant and materials damage for contract work for all risk including
Riot,Strike, Damage,Malicious damage for contract work of 110% of estimated cost for 2 years + 1
year Maintenance period.
Works 110% of Project Worth Rs. 3.03 per thousand Rs Err:509

For stamp duty Rs 10.00
Premium with stamp duty Rs Err:509
2 Insurance premium for the insurance of owner and consultant staff (named) Rs. 10,00,000.00 per
person for 10 persons with unlimited number of occurances per annum
Personnel accident of 10,00,000.00 for
Rs.2.00 per thousand Rs 20,000.00
10
Premium with stamp duty Rs 20,010.00
3 Insurance Premium for construction equipments and machines with value of Rs. 40,00,000.00
Insurance premium of Rs. 40,00,000.00 Rs.2.03 per thousand Rs 8120.00

Premium with stamp duty Rs 8130.00
4 Insurance Premium for third party liability personal only per person Rs.4,00,000.00 for 10 persons
and third party property of NRs. 50,00,000.00 for unlimited occurance
P.A. of third party 10 person Rs. 3.03 per thousand Rs 12120.00
For Third Party Property Rs. 25 per thousand Rs 125000.00
Premium with stamp duty Rs 137,140.00
Total excluding. Vat Err:509 Per Annum

4

Durgauli, Kailali
Materials Testing
Err:509
Err:509
S. No. Description of Work Unit Quantity Rate Amount Remarks

1 Concret Test
a Cubes or Cylinder crushing nos 24.00 200.00 4,800.00
2 Brick Test
a Brick Test nos 2.00 1400.00 2,800.00
3 Aggregate Test
a Aggregate Crushing Value Test nos 1.00 489.00 489.00
b Aggregate Impact Value Test nos 1.00 350.00 350.00
4 Sieve Analyais
a Sieve Analyais(Wet) nos 2.00 844.00 1,688.00
b Sieve Analyais(Dry) nos 2.00 450.00 900.00
5 U.T.M.Tensile Strength Test
a 8mm ø nos 2.00 1200.00 2,400.00
b 10mm ø nos 2.00 1200.00 2,400.00
c 12mm ø nos 2.00 1200.00 2,400.00
6 Cement Test set 1.00 3500.00 3,500.00
Total = 21,727.00
Grand
4 times Total = 86,908.00

5

Durgauli, Kailali
Abstract of Cost
Err:509
Err:509
SN. Description of Works Quantity Unit Rate Amount Remarks
A CIVIL WORK :-
Earthwork in excavation in medium
type soils in foundation including
1.00 10m hauling distance and 1.8 m. lift 1,400.25 cum 549.61 769,589.22
all complete in approval of site
engineer.
Supplying and Soling Local flat brick

in proper line and level with sand
2.00 filling all complete as per approved 1,166.29 sqm 2,219.88 2,589,027.52
drawing, Specification and instruction
of site engineer.
Plain cement Concrete (PCC) in 1:3;6

ratio for foundations and flooring
with approved quality of cement, sand
and machine crushed stone aggregate
3.01 including supply of materials,mixing, 87.47 cum 9,745.72 852,474.80
laying, curing the work at least 7 days
etc all complete as per approved
of site engineer.
Plain cement Concrete (PCC) for

RCC works M20 (1:1.5:3) for
slab/lintels/columns/beams with
approved quality of cement, sand and
machine crushed stone aggregate
4.00 1,158.25 cum 16,041.13 18,579,640.17
including supply of materials,mixing,
laying, curing the work at least 7 days
etc all complete as per approved
of site engineer.
TMT steel reinforcement bar of fe 500

grade including supplying,
straightening, cleaning, cutting,
binding & fixing in position with
5.00 - MT 120,797.73 -
annealed tying binding wire all
complete as per approved drawing,
Specification and instruction of site
engineer.

6

Durgauli, Kailali
Abstract of Cost
Err:509
Err:509
Formwork, shuttering, centering with

19mm thick waterproof ply board and
steel post for all works necessary
propping, scaffolding, staging,
supporting inclusive of wedging and
6.00
cutting holes for utilization till the
support if fully unyielding nett all
engineer.
Err:509 Err:509 Err:509 Err:509 680.68 Err:509

Err:509 Err:509 Err:509 Err:509 1,135.88 Err:509
Err:509 Err:509 7,675.57 sqm 1,135.88 8,718,493.36
Good quality local chimney made

Brickwork in 1:4 C/S mortar up to
Ground floor in perfect line level
finish including supply of materials,
7.01 wetting the bricks, racking the joints 202.50 cum 15,129.66 3,063,803.08
and curing the work for at least 7 days
all complete as per approved drawing,
engineer.

Brickwork in 1:4 C/S mortar in
superstructure in perfect line level
finish including supply of materials,
wetting the bricks, racking the joints
7.02 and curing the work for at least 7 days Err:509 cum 15,473.16 Err:509
engineer.
Supplying and fixing aluminium

hinge fabrication, natural colour anod
aluminium door including door closer,
americian handle, stopper, aldrop,
8.01 lock, rubber, brush, gaskets and Err:509 sqm 11,913.71 Err:509
necessary hardware,etc with section
size (101.6x44.5x1.2)mm as per
specification and instruction of site
engineer

7

Durgauli, Kailali
Abstract of Cost
Err:509
Err:509
Two/three paneled Aluminium sliding

window with fixed ventilation section
8.02 size (101.6x38.1x1.2)mm and 4mm 544.86 sqm 9,843.71 5,363,474.44
clear glass, auto lock, knobs, gaskets
including mosquito-proof net panel.
Supplying and Laying of 12.5mm

thick cement sand plaster in (1:4) ratio
on ceiling of good finish including
supply of materials, racking the joint,
9.01 2,918.77 sqm 363.22 1,060,155.02
wetting of surfaces & curing the work
at least 7days all complete as per
approved drawing, Specification and
instruction of site engineer
Supplying and Laying of 12.5mm

thick cement sand plaster in (1:4) ratio
on wall of good finish including
supply of materials, racking the joint,
9.02 5,435.37 sqm 335.74 1,824,870.64
wetting of surfaces & curing the work
at least 7days all complete as per
instruction of site engineer.
Supplying & applying Cement putty

on plastered surface all complete as
10.01 11,157.01 sqm 112.49 1,255,079.47
per approved drawing, Specification
and instruction of site engineer
Supplying & applying 2 coats

Emulsion painting in Internal
Room of approved colour with one
coat of primer Painting over porperly
10.02 8,354.14 sqm 182.01 1,520,510.49
cleaned surface at outside of building
engineer.

8

Durgauli, Kailali
Abstract of Cost
Err:509
Err:509
Supplying & applying 2 coats of

weather paint at outside of Building
of approved colour with one coat of
primer Painting over porperly cleaned
10.03 2,802.87 sqm 238.13 667,458.23
surface at outside of building all
engineer.
Plain cement Concrete (PCC)(38mm)

in 1:2:4ratio for foundations and
flooring with approved quality of
cement, sand and machine crushed
stone aggregate including supply of
11.01 2,671.16 sqm 614.52 1,641,478.23
materials,mixing, laying, curing the
work at least 7 days etc all complete
as per approved drawing,
engineer.
3mm punning in 1:1 ratio for flooring

with approved quality of cement,
sand including supply of
materials,mixing, laying, curing the
11.02 1,819.02 sqm 273.75 497,948.48
work at least 7 days etc all complete
as per approved drawing,
engineer.
Supplying and laying 6 mm thick

porcelain glazed/non-glazed tiles in
11.03 cement sand mortar (1:4) ratio with 828.33 sqm 3,082.30 2,553,162.56
approved quality on wall and floor all
complete.
Providing and laying 16mm thick

marble on floor with 20mm 1:4 c/s
motar including grinding and
11.04 182.63 sqm 2,447.90 447,048.81
polishing as per drawing,
specification and instruction of
engineer.

9

Durgauli, Kailali
Abstract of Cost
Err:509
Err:509
Supplying, making and fitting fixing

of stainless steel pipe railling with
50mm dia. stainless steel pipe
handrail three rows 25mm dia
12.00 stainless steel pipe in between 105.53 Rm 3,232.77 341,147.83
handrail and floor and 39 mm dia.
stainless steel pipe for vertical post @
2m c/c including welding, cutting all
complete (per Rm)
Earth filling of Excavated furface in

150 mm thick layer, watering,
ramming including supply of filling
13.00 materials within 10 m distance all 866.09 cum 343.51 297,505.52
complete as per approved
drawing,Specification and instruction
of site engineer.
Elastocrete cementitious elastomeric

water proofing coating 2 components
capacity per kg 6 sq.ft for 2 coat
14.00 including supplying and applying all Err:509 sqm 643.67 Err:509
complete work as per approved
drawing ,specification and instruction
of site engineer.
Total cost = Err:509

10

Durgauli, Kailali
Abstract of Cost ( 25 cum Water Tank)
Err:509
Err:509
SN Description of Works Unit Rate Quantity Amount Remarks
1.0 Earthwork
Earthwork in excavation in boulder mixed
and hard soil in foundation, trenches
1.1 including timbering and shoring and 30m Cum 549.608 54.99 30,222.94
lead and 1.5m lift all complete as per
design, drawing and specifications.
Backfilling work including compaction and
1.2 levelling of the required depth all complete Cum 343.505 5.50 1,888.93
as per the instructions of the site engineer.
2.0 Masonry Works
Providing and laying of chimney made
brick in 1:4 c/s mortar with proper curing in
2.1
perfect line and level all complete as per the
instructions of the site engineer.
Cum 15,129.660 11.08 167,657.81
Providing and laying of dry stone in floor
and foundation complete to level including
2.2 sand filling on joints, as per drawing,
specification and instruction of engineer, all
complete.
Cum 3,961.43 2.34 9,269.74
3.0 Cement Concreting Works
Plain Cement Concrete ( PCC) work in
(1:3:6) in foundation with cement, sand and
crushed stone aggregate including mixing,
3.1
laying, finishing to approved level, line and
dimensions and curing all complete as per
specification.
Cum 9,745.72 1.76 17,103.74
Plain Cement Concrete (PCC) work in

(1:1.5:3) for M20 RCC works in sanitary
work, foundation, columns, beams and
slabs with cement, sand, and crushed stone
3.2 aggregate of approved size including
mixing with concrete mixture, compacting
the concrete with vibrator machine, laying,
finishing to approved level, lines and
dimensions and curing all complete.
Cum 16,041.13 7.13 114,415.74

11

Durgauli, Kailali
Abstract of Cost ( 25 cum Water Tank)
Err:509
Err:509
SN Description of Works Unit Rate Quantity Amount Remarks
TMT steel reinforcement bar of fe 500 grade

including supplying, straightening, cleaning,
cutting, binding & fixing in position with
3.3 annealed tying binding wire all complete as per
approved drawing, Specification and instruction
of site engineer.
Kg 680.68 839.87 571,686.11

4.0 Formworks
Centering and shuttering work with 19mm

waterproof plywood for all RCC works of
any shape or size and at any level with
necessary MS propping, scaffolding,
4.1 staging, supporting, cutting holes for
utilization works and removal of formwork
and lead up to 30m all complete as per
specification and instruction of site
engineer.
Formworks Sqm 1,135.875 60.50 68,715.92

5.0 Plastering Works
Providing, laying & curing of 12.5 mm
thick (1:4) c/s plaster work in wall surfaces
including chipping & wetting the concrete
5.1
surfaces finished in perfect plumb, lines and
level as per specification and instruction of
site engineer.
Sqm 335.74 11.08 3,720.47
Total 984,681.40

12

Durgauli, Kailali
Abstract of Cost ( Septic Tank and Soak Pit)
Err:509
Err:509
SN Description of Works Unit Quantity Rate Amount Remarks
1.0 Earthwork
Earthwork in excavation in boulder mixed and

hard soil in foundation, trenches including
1.1 timbering and shoring and 30m lead and 1.5m lift Cum 58.36 549.61 32,074.04
all complete as per design, drawing and
specifications.

1.2 levelling of the required depth all complete as per Cum 5.84 343.51 2,004.63
the instructions of the site engineer.
2.0 Masonry Works
Providing and laying of chimney made brick in 1:4
c/s mortar with proper curing in perfect line and
2.1
level all complete as per the instructions of the site
engineer.
Cum 10.64 15,129.66 160,953.30
Providing and laying of dry stone in floor and
foundation complete to level including sand filling
2.2
on joints, as per drawing, specification and
instruction of engineer, all complete.
Cum 2.28 3,961.43 9,032.05
Plain Cement Concrete ( PCC) work in (1:3:6) in
foundation with cement, sand and crushed stone
3.1 aggregate including mixing, laying, finishing to
approved level, line and dimensions and curing all
complete as per specification.
Cum 1.71 9,745.72 16,665.18
Plain Cement Concrete (PCC) work in (1:1.5:3) for

M20 RCC works in sanitary work, foundation,
columns, beams and slabs with cement, sand, and
crushed stone aggregate of approved size including
3.2
mixing with concrete mixture, compacting the
concrete with vibrator machine, laying, finishing to
approved level, lines and dimensions and curing all
complete.
Cum 3.39 16,041.13 54,448.69

cutting, binding & fixing in position with annealed
3.3
tying binding wire all complete as per approved
drawing, Specification and instruction of site
engineer.

13

Durgauli, Kailali
Err:509
Err:509
Kg 399.68 120.80 48,280.56

14

Durgauli, Kailali
Err:509
Err:509
4.0 Formworks

waterproof plywood for all RCC works of any
shape or size and at any level with necessary MS
4.1 propping, scaffolding, staging, supporting, cutting
holes for utilization works and removal of
formwork and lead up to 30m all complete as per
specification and instruction of site engineer.
Formworks Sqm 24.54 1,135.88 27,869.64

5.0 Flooring Works
Sand filling work including compaction and
5.1 levelling of the required depth all complete as per
the instructions of the site engineer.
Cum 17.36 1,799.29 31,236.47
Providing, laying & curing of 12.5 mm thick (1:4)

c/s plaster work in wall surfaces including
6.1 chipping & wetting the concrete surfaces finished
in perfect plumb, lines and level as per
Sqm 5.88 335.74 1,975.63

Total 384,540.19

15

Durgauli, Kailali
Abstract of Cost (Manhole)
Err:509
Err:509
SN. Description Unit Quantity Rate Amount Remarks
1.0 Earth Works
Earthwork in excavation in soft type soils in

1.1 foundation including 30m hauling distance and 1.5 cum 12.58 480.91 6,049.81
m. lift all complete in approval of site engineer.
2.0 Masonry Work

Supplying and Soling Local flat brick in proper line
and level with sand filling all complete as per
2.1 sqm 9.68 2219.88 21,488.48
approved drawing, Specification and instruction of
site engineer.
3.0 PCC Works
Plain cement concrete(PCC) in 1:3:6 ratio for

foundations and flooring with approved quality of
cement,sand and machine crushed stone aggregate
3.1 including supply of materials,mixing,laying,curing cum 0.72 9745.72 7,016.92
the work at least 7 days etc all complete as per
approved drawing specification and instruction of
site engineer.
4.0 RCC works
Plain cement Concrete (PCC) for RCC works M 20

(1:1.5:3) for slab/lintels/columns/beams with
approved quality of cement, sand and machine
4.1 crushed stone aggregate including supply of cum 0.66 16041.13 10,587.14
materials,mixing, laying, curing the work at least 7
days etc all complete as per approved drawing,
Specification and instruction of site engineer.
5.0 Metal Works

including supplying, straightening, cleaning, cutting,
5.1 binding & fixing in position with annealed tying kg 93.26 120.80 11,265.35
binding wire all complete as per approved drawing,
6.0 Brick Masonary

16

Durgauli, Kailali
Abstract of Cost (Manhole)
Err:509
Err:509
SN. Description Unit Quantity Rate Amount Remarks
Good quality local chimney made Brickwork in 1:4

C/S mortar up to Ground floor in perfect line level
finish including supply of materials, wetting the
6.1 cum 4.89 15129.66 73,984.04
bricks, racking the joints and curing the work for at
least 7 days all complete as per approved drawing,
8.0 Plaster Works
Supplying and Laying of 12.5mm thick cement sand

plaster in (1:4) ratio on wall of good finish including
supply of materials, racking the joint, wetting of
8.1 sqm 32.82 335.74 11,018.98
surfaces & curing the work at least 7days all
complete as per approved drawing, Specification
and instruction of site engineer.
Total 141,410.72

17

Durgauli, Kailali
Abstract of Cost Sanitary (Electrical Works)

Err:509
Err:509
SN Particulars QTY Unit Rate Amount Reference
A LUMINAIRES ( FIXTURES)
Accessories:screws, gripes, pvc tape, choke, starter, Tube,
bulbs, holder, flexible wire etc all complete.
1 6 Watt Led Panel round/square light Wipro/Fiam/Philips or 3.00 Set 584.20 1752.60 1
equivalent
2 12 Watt Led Panel round/square light Wipro/Fiam/keselec 11.00 Set 2397.75 26375.25 3
or equivalent
3 Weather proof bulkhead lamp Decon or equivalent 3.00 Set 2972.75 8918.25 6
Wall lamp 5 W WIPRO GARNET decorative etc all
4 2.00 Set 2972.75 5945.50 6
complete. Make Homedec,Decon,Fumagalli or equivalent
5 4' Led Tube light Wipro/Fiam/Philips or equivalent 2.00 Set 1362.75 2725.50 4
6 2'X2' Watt Led Recess/Surface light Wipro/Fiam/Philips or e 6.00 Set 4672.45 28034.70 8
7 24 Watt Led Recess/Surface light Wipro/Fiam/Philips or eqv12.00 Set 4697.75 56373.00 9
8 5 W Mirror light WIPRO GARNET SERIES, 3.00 Set 1132.75 3398.25 5

Fumagalli,Philips or equivalent
B FAN / EXHAUST FAN
Accssories:as per sn A +nut, bolt, hookclamp, dimmer
switch , flexible wire etc all complete.
9 36'' ceiling fan Almonard/Bajaj or eqvt.etc all complete. 9.00 Set 3499.45 31495.05 14
10 9"exhaust fan Almonard /Bajaj or eqvt.etc all complete. 3.00 Set 4037.65 12112.95 12
C SOCKET,SWITCH ,JUNCTION BOX (Modular Type)
accessories: metal box, screws ,gripes,flexible wire etc all
complete.
Dimmer for ceiling fan Dyna/CPL or eqvt.etc all
11 9.00 Set 757.27 6815.43 15
complete.
13/\15 Amps combined S/socket flat /round pin flush type
12 39.00 Set 626.75 24443.25 16
Northwest ,ABB, Siemens or eqvt. etc all complete.
16/20 A 3 pin round power socket shuttered including
13 metal box of 18 SWG for AC 1 nos. 626.75 626.75 16
1 gang 1, 2 way switch Northwest ,ABB, Siemens or eqvt.

14 9.00 Set 453.10 4077.90 17
etc all complete
2 gang 1, 2 way switch Northwest ,ABB, Siemens or eqvt.
15 4.00 Set 506.00 2024.00 18
etc all complete
3 gang 1 way switch Northwest,ABB, Siemens or eqvt. etc
16 6.00 Set 520.95 3125.70 19
all complete.
4 gang 1 way switch Northwest, ABB, Siemens or eqvt.
17 3.00 Set 575.00 1725.00 20
etc all complete.
6 gang 1 way switch Northwest, ABB, Siemens or eqvt.
18 1.00 Set 773.95 773.95 21
etc all complete.

18

Durgauli, Kailali

Err:509
Err:509
Junction box made of metal with cover size 6"X4" etc. all
19 5.00 Set 357.07 1785.35 23
complete.
D MAIN DB/ DB
Accessories ;screws, gripes, nut bolt,earth cable, cable
shoe,pvc tape etc all complete.
Main Distribution board 16 way SPN made of mild steel
20 sheet double cover lock able Geco ,Standard or Nepal 1.00 3182.62 3182.62 53
made or eqvt.flush type etc all complete. Set
21 60 Amps DP MCB Siemens, ABB or eqvt . (for main) 1.00 No 1840.00 1840.00 54
a. Amp-meter 1.00 No 1125.85 1125.85 28
b. Voltmeter 1.00 No 1176.45 1176.45 27
c. Indicator 1.00 No 272.55 272.55 29
16 Amps DP MCB Siemens,ABB,Merlin Gerain or eqvt .
22 2.00 1184.50 2369.00 55
for SUB-DB. No
Ground Floor Distribution board 12 way SPN made of
23 mild steel sheet double cover lockable Geco ,Standard or 1.00 3049.22 3049.22 57
Nepal made or eqvt.flush type etc all complete. Set

6,16 Amps. SP MCB Siemens,Merlin Gerain or eqvt.for
24 12.00 236.90 2842.80 56
light , power. No
First Floor Distribution board 16 way SPN made of mild
25 steel sheet double cover lockable Geco ,Standard or Nepal 1.00 3182.62 3182.62 53
made or eqvt.flush type etc all complete. Set
6,16 Amps. SP MCB Siemens,Merlin Gerain or eqvt.for
26 16.00 236.90 3790.40 56
light , power. No
E POINT WIRING / WIRES
Accessories;HDPE polythene pipe/conduit pipe/pvc
listy,screws,pvc tape, grips, circular box etc all complete.

2x2.50 sq mm cu flexible wire for light & fan point in
27 75.00 Point 805.75 60431.25 31
20mm HDPE polythene pipe etc all complete.
2x4.0+1x1.50 sq.mm flexible cu wire for power point in
28 39.00 Point 1374.38 53600.63 32 & 35
25mm HDPE polythene pipe etc all complete.
2x6+1x1.50 sq.mm flexible cu wire for power point in 25
29 1.00 Point 1852.75 1852.75 33, 35
HDPE polythene pipe etc all complete.
10.0 sq.mm 4.0 core unarmoured copper cable for panel
30 board to DB through suitable size HDPE polythene pipe 10.00 Rm 770.67 7706.70 42
etc all complete.
35.0 sq.mm 4.0 core armoured copper cable for main
31 panel board through HDPE polythene pipe/ Trench etc all 15.00 Rm 2156.59 15.00 52
complete.
F TELECOM

19

Durgauli, Kailali

Err:509
Err:509
Accessories : screws, grips, pvc tape,HDPE pipe etc all
complete.
32 Telephone socket Dyna/Cpl or eqvt. etc all complete. 6.00 Set 460.00 2760.00 44
Two pair telephone cu.cable in 1/2" HDPE polythene pipe
33 6.00 Point 49.62 297.72 45
etc all complete.
10 pair telephone cable for main in 25mm HDPE polythene
34 60.00 Rm 117.36 7041.60 47
pipe.
Telephone main distribution board (MDB) made of metal
35 1.00 Set 7381.27 7381.27 46
with crown tag double cover etc. all complete.
EPABX 4-12 expandable upto 15 line with programmable
36 master telephone set of corresponding brand Metrix, 1.00 Set 43720.70 43720.70 48
creative ,panasonic or eqvt. etc all complete.

COMPUTER (Net) SYSTEM; Accessories.jack,
G
Screws, gripes etc all complete.
37 Computer socket with box ( cat 6) etc all complete. 8.0 Set 1047.65 8381.20 49
UTP Cat 6 networking computer cable in 20mm HDPE
38 8.0 Point 812.25 6498.00 G
polythene pipe etc all complete.
UTP Cat 6 networking computer cable in 20mm HDPE
39 70.0 Rm 63.42 4439.40 50
polythene pipe etc all complete. for main.
Networking switch 16 port with adaptor CE or eqvt .etc aa
40 1.00 Set 13646.50 13646.50
complete.
H Air Conditionong System
Accesseries: Screws,grips, nut bolts, angle, channel, drain,
copper pipe, insulation etc all complete.
1 TR Wall Mounted DC inverter Air Conditioning unit

41 with complete installation power supply 220 v AC single 1.00 Set 65400.00 65400.00 Quotation
phase Trane, Midia,Mitshubishi or eqvt.
I EARTHING
Accessories :salt, coal, cu plate, HDPE polythene pipe., etc
all complete.
Earthing with cu plate size 65 cmx65cmx3.15mm with 8
SWG copper wire in 20mm HDPE polythene pipe for earth
42 1.00 Set 19619.52 19619.52 34
continuity from main switch to earthing site etc all
complete.
Total= 548152.13
The rates quoted here under are inclusive of
1. Supplying the items along with accessories to the site.
2. Fixing them in position as per specification, drawing and approval of electrical site incharge.
3. Testing ,Comissioning &
4. Maintenance upto the guaranted period as per agreement

20

Durgauli, Kailali
Abstract of Cost Sanitary (Ground Floor Sanitary Installation Work )

Err:509
Err:509
SCHEDULE OF VALUES
S.N. Description Qty. Unit Rate Amount Remarks
Providing and fixing in position of all work
items with all necessary fittings complete with
testing and ready for operation as per drawings,
specifications, manufacturer's recommendations
and instructions. The rate shall include for
position marking, maintain line, level or grade
wherever required, sand filling/compaction,
earth cutting and backfilling, cutting, chasing of
walls, plasters or tiles etc. and making good and
touching up to restore to original conditions
wherever instructed and applicable for any of the
items below:
Porcelain Clay Sanitary Wares:-Hindware,

Parryware, Classica, Cera, or equivalent.
C.P Accessories: Grohe,Somany, Ark, Essel,
Jacquar , Perware or equivalent.
CPVC pipe and fittings :- Astral, Prince,
Marvel, Mangalam or equivalent.
1 W.C COMMODE
Supplying and fixing white glazed earthenware
Regular Porcelain clay White glazed (with
special fitting) Commode with dual flush with
bakelite seat cover lid with C.P. hinges and
holding down toilet bolts, with complete
accessories, pipe connector, C.I. brackets, C.P.
etc. fittings as per specifications and instruction
of site engineer, all complete. set
Porcerlain clay white Comode with special
2.00 No 25691.00 51,382.00
fitting ,seat cover all complete set.
2 WASH BASINS

21

Durgauli, Kailali

Err:509
Err:509
SCHEDULE OF VALUES
Supplying and fixing white glazed
earthenwareunder Counter WASH BASIN with
, C.I. Brackets, 32 mm diameter Japer bottle
trap. C.P. waste coupling , C.P. chain and rubber
plug ,15mm diameter. swan neck type Pillar
cock, pipe connector etc.with testing and ready
for operation as per specification and instruction
of site engineer, all complete net.
White glazed Porcelain clay 16" * 20" (50X40

cm) Oval under-counter Wash basin with pipe
connector, bottle trap complete set. 2.00 No 11918.60 23,837.20
( Boolan,cera,Hindware,Parryware,Somany,or
equivalent )
4 MISCELLANEOUS

22

Durgauli, Kailali

Err:509
Err:509
SCHEDULE OF VALUES
Supplying and fixing of the following as per
specification and instruction of site engineer, all
complete.
(a) C.P. Toilet Paper Holder 2.00 No 1233.38 2,466.75
(b) C.P.Special quality Soap Dish. 2.00 No 798.68 1,597.35
(c) 1/2"x18" Stainless steel Towel Rod 2.00 No 1026.95 2,053.90
(d) Glass Shelf with CP Guard Rail 2.00 No 1054.55 2,109.10
( e ) Looking mirror fancy type 400 x 550 mm

(16"x22" ) size Modi or approved mark . 2.00 No 1647.38 3,294.75
5 METAL FITTINGS
5.1 Cocks
Supplying and fixing COCKS as per
specifications and instruction of site engineer, all
complete.
i) Bib cocks
( a ) 15 mm diameter C.P. Bib-Cock. 2.00 No 1257.53 2,515.05
ii) Stop cocks

( a ) 15 mm diameter C.P. Angle Valve 2.00 No 1580.68 3,161.35
iii) Water spray (Health faucet) with 1.2 m.

2.00 No 1714.77 3,429.53
long flexible pipe complete
6 Valves
i) Ball Valves :-Supplying and fixing in

position CPVC Ball Valve CTS sockets
( Marvel , Mangalam , Astral ) or equivalent as
per specification and instruction of site engineer
all complete.

23

Durgauli, Kailali

Err:509
Err:509
SCHEDULE OF VALUES

24

Durgauli, Kailali

Err:509
Err:509
SCHEDULE OF VALUES
( a ) 1" (25mm) dia. Ball Valve 1.00 No 803.28 803.28
7 C.P. GRATINGS & FLOOR TRAPS

Supplying and fixing C.P. GRATINGS as per
complete.
( a ) 5 " dia. C.P. Gratings heavy quality. 2.00 No 129.95 259.90
( b ) 4" * 3" Multi Floor Trap PVC 2.00 No 505.43 1,010.85
8 PVC PIPES
Supplying and laying PVC PIPES SN -4 Astral

, Prince or equivalent , with all necessary ring
gaskets, MS clamp , hanges cutting, jointing ,
sealing installation of pipes and specials
including making holes and cutting grooves on
wall or floor and reparing the same to its orginal
finish. Pipe to be installed on trenches or wall or
floor or duct or hung to ceiling as per drawing
and specification . jointing by solvent welding
and whole range of injection moulded matching
fittings and specials , cleaning of the system ,
testing and ready for operation as per
specification and instruction of site engineer all
complete.
b) 3" (75 mm) dia. 6kgf/cm.sq PVC pipes

Material rate
single or double socket as per need with
5.00 RM 555.85 2,779.26 kathmandu
disregarding groove cutting, hole cutting in
District
brickwork or RCC work all complete.
c) 4" (110 mm) dia. 6kgf/cm.sq PVC pipes

Material rate
6.00 RM 998.20 5,989.20 kathmandu
District
9 CPVC PIPE LAYING

25

Durgauli, Kailali

Err:509
Err:509
SCHEDULE OF VALUES
Supplying and laying in position of Asterl ,

Marvel , Mangalam or Equivalent CPVC
PIPES SDR 11 CTS 28.1 kg/cm2 with required
fittings as Tee , Elbow , Sockets , Clamp and all
necessary CPVC/ Brass specials requred for
complete installation with grove cuting, hole
cutting supports where required .jointing by
solvent welding and whole range of injection
moulded matching fittings and specials for
complete installation. Cutting, make hole and
cutting groves on wall or floor and repairing the
same to its orginal finish. Pipe to be installed on
the trenches or wall or floor or duct as per
drawing, specification and instruction including
cleaning of the system, testing and ready for
operation. The rate shall include for all labour
and materials required. The measurment shall be
done for running meters, fittings etc not payable
sperately, as per specification and instruction of
site engineer, all complete.
(a) 20 mm dia.CPVC Pipes 7.50 RM 370.65 2,779.84

26

Durgauli, Kailali

Err:509
Err:509
SCHEDULE OF VALUES
10 PVC FITTINGS (SPECIALS)
Supplying and fixing PVC SPECIALS plain

or door, Astral , Prince or equivalent joints to be
caulked with Solvent as per specification and
instruction of site engineer, all complete.
b) 3 " ( 75mm) dia. PVC fittings even or uneven Material rate

section such as bend single or double junction. 15.00 320.47 4,807.00 kathmandu
As per need and direction of the Engineer. District
d) 4" (110mm) dia. PVC fittings even or uneven Material rate

section such as bend single or double junction. 15.00 554.07 8,311.05 kathmandu
As per need and direction of the Engineer. District
Total= 122,587.36

27

Durgauli, Kailali
Abstract of Cost Sanitary ( First Floor Sanitary Installation Work )

Err:509
Err:509
Providing and fixing in position of all work items
with all necessary fittings complete with testing
and ready for operation as per drawings,
specifications, manufacturer's recommendations
and instructions. The rate shall include for position
marking, maintain line, level or grade wherever
required, sand filling/compaction, earth cutting and
backfilling, cutting, chasing of walls, plasters or
tiles etc. and making good and touching up to
restore to original conditions wherever instructed
and applicable for any of the items below:
Porcelain Clay Sanitary Wares:-Hindware,
Parryware, Classica, Cera, or equivalent.
C.P Accessories: Grohe,Somany, Ark, Essel,
Jacquar , Perware or equivalent.
CPVC pipe and fittings :- Astral, Prince,
Marvel, Mangalam or equivalent.
1 W.C COMMODE
Supplying and fixing white glazed earthenware
Regular Porcelain clay White glazed (with
special fitting) Commode with dual flush with
bakelite seat cover lid with C.P. hinges and holding
down toilet bolts, with complete accessories, pipe
connector, C.I. brackets, C.P. etc. fittings as per
complete. set
Porcerlain clay white Comode with special
1.00 No 25691.00 25,691.00
fitting ,seat cover all complete set.
2 WASH BASINS
Supplying and fixing white glazed
earthenwareunder Counter WASH BASIN with ,
C.I. Brackets, 32 mm diameter Japer bottle trap.
C.P. waste coupling , C.P. chain and rubber plug ,
15mm diameter. swan neck type Pillar cock, pipe
connector etc.with testing and ready for operation
as per specification and instruction of site engineer,
all complete net.

28

Durgauli, Kailali

Err:509
Err:509
White glazed Porcelain clay 16" * 20" (50X40
cm) Oval under-counter Wash basin with pipe
connector, bottle trap complete set. 1.00 No 11918.60 11,918.60
( Boolan,cera,Hindware,Parryware,Somany,or
equivalent )
4 MISCELLANEOUS
Supplying and fixing of the following as per
complete.
(a) C.P. Toilet Paper Holder 1.00 No 1233.38 1,233.38
(b) C.P.Special quality Soap Dish. 1.00 No 798.68 798.68
(c) 1/2"x18" Stainless steel Towel Rod 1.00 No 1026.95 1,026.95
(d) Glass Shelf with CP Guard Rail 1.00 No 1054.55 1,054.55
( e ) Looking mirror fancy type 400 x 550 mm

(16"x22" ) size Modi or approved mark . 1.00 No 1647.38 1,647.38
5 METAL FITTINGS
5.1 Cocks
Supplying and fixing COCKS as per
complete.
i) Bib cocks
( a ) 15 mm diameter C.P. Bib-Cock. 2.00 No 1257.53 2,515.05
ii) Stop cocks

( a ) 15 mm diameter C.P. Angle Valve 2.00 No 1580.68 3,161.35
iii) Water spray (Health faucet) with 1.2 m. long

1.00 No 1714.77 1,714.77
flexible pipe complete

29

Durgauli, Kailali

Err:509
Err:509
6 Valves
i) Ball Valves :-Supplying and fixing in position

CPVC Ball Valve CTS sockets ( Marvel ,
Mangalam , Astral ) or equivalent as per
complete.
Material rate
( a ) 1" (25mm) dia. Ball Valve 1.00 No 803.28 803.28 kathmandu
District
7 C.P. GRATINGS & FLOOR TRAPS

Supplying and fixing C.P. GRATINGS as per
complete.
( a ) 5 " dia. C.P. Gratings heavy quality. 1.00 No 129.95 129.95
( b ) 4" * 3" Multi Floor Trap PVC 1.00 No 505.43 505.43
8 PVC PIPES
Supplying and laying PVC PIPES SN -4 Astral ,

Prince or equivalent , with all necessary ring
sealing installation of pipes and specials including
making holes and cutting grooves on wall or floor
and reparing the same to its orginal finish. Pipe to
be installed on trenches or wall or floor or duct or
hung to ceiling as per drawing and specification .
jointing by solvent welding and whole range of
injection moulded matching fittings and specials ,
cleaning of the system , testing and ready for
operation as per specification and instruction of site
engineer all complete.

30

Durgauli, Kailali

Err:509
Err:509
b) 3" (75 mm) dia. 6kgf/cm.sq PVC pipes single
Material rate
or double socket as per need with disregarding
2.50 RM 555.85 1,389.63 kathmandu
groove cutting, hole cutting in brickwork or RCC
District
work all complete.
c) 4" (110 mm) dia. 6kgf/cm.sq PVC pipes single

Material rate
or double socket as per need with disregarding
2.50 RM 998.20 2,495.50 kathmandu
groove cutting, hole cutting in brickwork or RCC
District
work all complete.
9 CPVC PIPE LAYING

Marvel , Mangalam or Equivalent CPVC PIPES
SDR 11 CTS 28.1 kg/cm2 with required fittings as
Tee , Elbow , Sockets , Clamp and all necessary
CPVC/ Brass specials requred for complete
installation with grove cuting, hole cutting
supports where required .jointing by solvent
welding and whole range of injection moulded
matching fittings and specials for complete
installation. Cutting, make hole and cutting groves
on wall or floor and repairing the same to its
orginal finish. Pipe to be installed on the trenches
or wall or floor or duct as per drawing,
specification and instruction including cleaning of
the system, testing and ready for operation. The
rate shall include for all labour and materials
required. The measurment shall be done for
running meters, fittings etc not payable sperately,
as per specification and instruction of site engineer,
all complete.
(a) 20 mm dia.CPVC Pipes 5.00 RM 370.65 1,853.23

31

Durgauli, Kailali

Err:509
Err:509
Supplying and fixing PVC SPECIALS plain or

door, Astral , Prince or equivalent joints to be
b) 3 " ( 75mm) dia. PVC fittings even or uneven Material rate

section such as bend single or double junction. As 15.00 320.47 4,807.00 kathmandu
per need and direction of the Engineer. District
d) 4" (110mm) dia. PVC fittings even or uneven Material rate

section such as bend single or double junction. As 15.00 554.07 8,311.05 kathmandu
per need and direction of the Engineer. District
Total= 71,056.75

32

Durgauli, Kailali
Abstract of Cost Sanitary (External Sanitary Installation Work )

Err:509
Err:509
1 Valves
Supplying and fixing gun metal VALVES of
medium quality Laxmias or ISI Mark per
complete set.
i) Check Valves
( ii ) 11/2" (40 mm) dia. Gun metal Check Valve

2.00 No 3917.48 7,834.95
full-way
a) GM Float Valve
25 mm GM Float Valve (Medium Grade) 2.00 No 1061.45 2,122.90
2 Valves
i) Ball Valves :-Supplying and fixing in position

CPVC Ball Valve CTS sockets ( Marvel ,
Mangalam , Astral ) or equivalent as per
complete.
( a ) 3/4 " (20 mm) dia. Ball Valve , CTS

1.00 683.68 683.68
Sockets.
( b ) 1" (25 mm) dia. Ball Valve CTS Sockets 1.00 803.28 803.28
( c ) 11/2" (40 mm ) dia. Ball Valve CTS

1.00 2053.33 2,053.33
Sockets
3 PVC PIPES

33

Durgauli, Kailali

Err:509
Err:509
Supplying and laying PVC PIPES SN -4 Astral ,

Prince or equivalent , with all necessary ring
sealing installation of pipes and specials including
making holes and cutting grooves on wall or floor
and reparing the same to its orginal finish. Pipe to
be installed on trenches or wall or floor or duct or
hung to ceiling as per drawing and specification .
jointing by solvent welding and whole range of
injection moulded matching fittings and specials ,
cleaning of the system , testing and ready for
operation as per specification and instruction of
site engineer all complete.
a) 3 " (75 mm) dia. 6kgf/cm.sq PVC pipes

Material rate
25.00 RM 555.85 13,896.31 kathmandu
District
b) 4 " (110 mm) dia. 6kgf/cm.sq PVC pipes

Material rate
50.00 RM 998.20 49,910.00 kathmandu
District
4 CPVC PIPE LAYING

34

Durgauli, Kailali

Err:509
Err:509

Marvel , Mangalam or Equivalent CPVC PIPES
SDR 11 CTS 28.1 kg/cm2 with required fittings as
Tee , Elbow , Sockets , Clamp and all necessary
CPVC/ Brass specials requred for complete
installation with grove cuting, hole cutting
supports where required .jointing by solvent
welding and whole range of injection moulded
matching fittings and specials for complete
installation. Cutting, make hole and cutting groves
on wall or floor and repairing the same to its
orginal finish. Pipe to be installed on the trenches
or wall or floor or duct as per drawing,
specification and instruction including cleaning of
the system, testing and ready for operation. The
rate shall include for all labour and materials
required. The measurment shall be done for
running meters, fittings etc not payable sperately,
as per specification and instruction of site
engineer, all complete.
-
(c) 32 mm dia.CPVC Pipes 25.00 RM 1080.28 27,006.89
Supplying and fixing PVC SPECIALS plain or

door, Astral , Prince or equivalent joints to be
c) 3 " (75mm) dia. PVC fittings even or uneven

section such as bend single or double junction. As 15.00 320.47 4,807.00
per need and direction of the Engineer.
b) 4" (110mm) dia. PVC fittings even or uneven

section such as bend single or double junction. As 15.00 554.07 8,311.05
per need and direction of the Engineer.
6 OVERHEAD WATER TANK

35

Durgauli, Kailali

Err:509
Err:509
Hill take or its equivalent brand with required

base support including hosting and fixing in
position with inlet , outlet , overflow and clean out
connection all complete with testing and ready for
operation as per specification and instruction of
site engineer all complete .
Supplying and fitting PVC/HDP Over head water

tank with its accessories as per drawing,
complete.
a) 2000 Liter PVC/HDP water tank 2.00 No 30901.65 61,803.30
7 ELECTRIC PUMP
Supplying and fitting of 1 H.P. Electric water

pump multistage type (Crompton) set with 25mm
diameter Suction and Delivery with base plate,
1.00 No 21698.20 21,698.20
nuts, bolts all complete of crompton greaves or its
equivalent brand as per specification and
instruction of site Engineer all complete net .
Supplying and Fixing Pressure Senser Switch for

pump auto switch off all complete set (Italian or 1.00 4584.02 4,584.02
Eqv.)
Supplying and Fixing Motor Starter Switch all

1.00 4265.47 4,265.47
complete set with testing and ready for operation.
8 FIRE EXTINGUISHER
Providing and fixing 5-6 kg ABC type fire
extinguishers consisting of welded MS cylindrical
body, squeeze lever discharge valve fitted with
pressure indicating gauge internal discharge tube,
30 cms long high pressure discharge hose,
2.00 No 9177.00 18,354.00
discharge nozzle, suspension bracket, conforming
to ISI finished externally with red enamel paint
and fixed to wall with brackets complete with
internal charge. Fire extingusher ABC type
Minimax, eversafe or equivalent

36

Durgauli, Kailali

Err:509
Err:509
9 HIGH DENSITY POLYTHEEN PIPE (H.D.P)
Supplying and laying ( HDP PIPES ) High

Density Polethen Pipe (4 kg/cm 2) in proper
gradient, all joints to be caulked with jointing by
solvent welding and whole range of injection
moulded matching fittings and specials as per
complete.
a) 6" (160 mm) dia. 4kgf/cm.sq HDPE pipes as

per need with disregarding groove cutting, hole 45.00 R.m 1,703.91 76,675.91
cutting in brickwork or RCC work all complete.
10 CI MANHOLE COVER
Supplying and fixing in position medium duty

C.I. Manhole cover (16"x16") for manholes with
8.00 nos 3,011.28 24,090.20
double seal as per specification and instruction of
site engineer all complete.
Total= 328,900.46

37
Detailed Estimate
Item Breadth Height

Description No. Length (m) Quantity Unit
No. (m) (m)
Earthwork in excavation in medium type

soils in foundation including 10m hauling
1.00 distance and 1.8 m. lift all complete in
approval of site engineer.
Footing
F6
Rectangular porrtion 8.00 2.200 2.200 2.000 77.440
-
-
Footing -
F5 -
-
-
Footing -
F3 -
-
-
Footing -
F2 -
-
Footing -
F1 -
Footing
SF1
Footing
SF1
Footing
SF1
Footing
SF1
Footing
SF1
Tie beam
Block1
Grid 1-1 1.00 30.550 0.550 1.480 24.868
Grid 2-2 1.00 30.550 0.550 1.480 24.868
Grid 3-3 1.00 30.550 0.550 1.480 24.868
Grid A,B,C,D,E,F,G,H 8.00 9.160 0.550 1.480 59.650
Block2 0.550 1.480
Grid 5-5 1.00 25.655 0.550 1.480 20.883
Grid 6-6 1.00 25.655 0.550 1.480 20.883
Grid 8-8 1.00 8.960 0.550 1.480 7.293
Grid 9-9 1.00 11.414 0.550 1.480 9.291
Grid G,H,I,J,K,L,M,N, 8.00 7.460 0.550 1.480 48.580
Total= 1,400.251 cum
Supplying and Soling Local flat brick in

proper line and level with sand filling all
2.00
engineer.
Footing
F6
Rectangular porrtion 8.00 1.900 1.900 28.880
Footing
F5
Footing
F3
Footing
F2
Footing
F1
Footing
SF1
Footing
SF1
Footing
SF1
Footing
SF1
Footing
SF1
Tie beam
Block1
Grid 1-1 1.00 30.550 0.250 7.638
Grid 2-2 1.00 30.550 0.250 7.638
Grid 3-3 1.00 30.550 0.250 7.638
Grid A,B,C,D,E,F,G,H 8.00 9.160 0.250 18.320
Block2
Grid 5-5 1.00 25.655 0.250 6.414
Grid 6-6 1.00 25.655 0.250 6.414
Grid 8-8 1.00 8.960 0.250 2.240
Grid 9-9 1.00 11.414 0.250 2.854
Grid G,H,I,J,K,L,M,N, 8.00 7.460 0.250 14.920
floor 1 1.00 area= 237.800 237.800
floor 1 1.00 area= 363.800 363.800
Total= 1,166.290 sqm

38
Detailed Estimate
Item Breadth Height

No. (m) (m)
Plain cement Concrete (PCC) in 1:3;6

ratio for foundations and flooring with
approved quality of cement, sand and
machine crushed stone aggregate
3.00 laying, curing the work at least 7 days etc
engineer.
Footing
F6
Footing
F5
Footing
F3
Footing
F2
Footing
F1
Footing
SF1
Footing
SF1
Footing
SF1
Footing
SF1
Footing
SF1
Tie beam
Block1
Grid 1-1 1.00 30.550 0.250 0.075 0.573
Grid 2-2 1.00 30.550 0.250 0.075 0.573
Grid 3-3 1.00 30.550 0.250 0.075 0.573
Grid A,B,C,D,E,F,G,H 8.00 9.160 0.250 0.075 1.374
Block2
Grid 5-5 1.00 25.655 0.250 0.075 0.481
Grid 6-6 1.00 25.655 0.250 0.075 0.481
Grid 8-8 1.00 8.960 0.250 0.075 0.168
Grid 9-9 1.00 11.414 0.250 0.075 0.214
Grid G,H,I,J,K,L,M,N, 8.00 7.460 0.250 0.075 1.119
floor 1 1.00 area= 237.800 0.075 17.835
floor 1 1.00 area= 363.800 0.075 27.285
Total= 87.472 cum
Plain cement Concrete (PCC) for RCC

works M20 (1:1.5:3) for
slab/lintels/columns/beams with approved
quality of cement, sand and machine
crushed stone aggregate including supply
of materials,mixing, laying, curing the
4.00 work at least 7 days etc all complete as
per approved drawing, Specification and
Footing
F6
Trapeziodal Portion 8.00 AvgArea 2.016 0.300 4.839
Footing
F5
Footing
F3
Footing
F2
Footing
F1
Footing
SF1
Footing
SF1
Footing
SF1
Footing
SF1
Footing
SF1

39
Detailed Estimate
Item Breadth Height

No. (m) (m)
Column upto plinth -

Column upto plinth
Block 1 24.00 0.450 0.450 2.625 12.758
Block 2 28.00 0.400 0.400 3.075 13.776
Shear wall Up to Plinth 1.00 99.03 0.230 2.625 59.790
Block 1 Shear wall first floor 1.00 52.48 0.230 3.200 38.625
Shear wall block 1&2 second floor 1.00 99.03 0.230 2.625 59.790
Ground Floor Column
Block 1 24.00 0.450 0.450 3.075 14.945
Block 2 28.00 0.400 0.400 3.075 13.776
First floor
Block 1 24.00 0.450 0.450 3.075 14.945
Block 2 28.00 0.400 0.400 3.075 13.776
Second floor
Block 1 24.00 0.450 0.450 3.075 14.945
Block 2 28.00 0.400 0.400 3.075 13.776
Third floor
Block 1 24.00 0.450 0.450 3.075 14.945
Block 2 28.00 0.400 0.400 3.075 13.776
Fourth Floor
Block 1 24.00 0.450 0.450 3.075 14.945
Top Floor Column Block 1 6.00 0.450 0.450 3.075 3.736
Tie beam
Block1
Grid 1-1 1.00 30.550 0.250 0.300 2.291
Grid 2-2 1.00 30.550 0.250 0.300 2.291
Grid 3-3 1.00 30.550 0.250 0.300 2.291
Grid A,B,C,D,E,F,G,H 8.00 9.160 0.250 0.300 5.496
Block2
Grid 5-5 1.00 25.655 0.250 0.300 1.924
Grid 6-6 1.00 25.655 0.250 0.300 1.924
Grid 8-8 1.00 8.960 0.250 0.300 0.672
Grid 9-9 1.00 11.414 0.250 0.300 0.856
Grid G,H,I,J,K,L,M,N, 8.00 7.460 0.250 0.300 4.476
Plinth beam
Block1
Grid 1-1 1.00 30.550 0.250 0.300 2.291
Grid 2-2 1.00 30.550 0.250 0.300 2.291
Grid 3-3 1.00 30.550 0.250 0.300 2.291
Grid A,B,C,D,E,F,G,H 8.00 9.160 0.250 0.300 5.496
Block2
Grid 5-5 1.00 25.655 0.250 0.300 1.924
Grid 6-6 1.00 25.655 0.250 0.300 1.924
Grid 8-8 1.00 8.960 0.250 0.300 0.672
Grid 9-9 1.00 11.414 0.250 0.300 0.856
Grid G,H,I,J,K,L,M,N, 8.00 7.460 0.250 0.300 4.476
Main Beam
First Floor (3200mm from plinth beam)
Block 1
Grid 1-1 1.00 30.550 0.300 0.375 3.437
Grid 2-2 1.00 30.550 0.300 0.375 3.437
Grid 3-3 1.00 30.550 0.300 0.375 3.437
Secondary beam 1.00 30.550 0.250 0.350 2.673
Grid A,B,C,D,E,F,G,H 8.00 6.735 0.300 0.375 6.062
Block2
Grid 5-5 1.00 25.655 0.300 0.375 2.886
Grid 6-6 1.00 25.655 0.300 0.375 2.886
Grid 7-7 1.00 25.655 0.300 0.375 2.886
Grid 8-8 1.00 8.960 0.300 0.375 1.008
Grid 9-9 1.00 11.414 0.300 0.375 1.284
Grid 10-10 1.00 11.414 0.300 0.375 1.284
Secondary beam 1.00 32.811 0.250 0.325 2.666
Grid G,H,I,J,K,L,M,N, 8.00 7.460 0.300 0.375 6.714
Main beam layout ( 6400mm from plinth)

Block 1
Grid 1-1 1.00 30.550 0.300 0.375 3.437
Grid 2-2 1.00 30.550 0.300 0.375 3.437
Grid 3-3 1.00 30.550 0.300 0.375 3.437
Grid 4-4 1.00 30.550 0.300 0.375 3.437
Secondary beam 1.00 30.550 0.250 0.325 2.482
Grid A,B,C,D,E,F,G,H 8.00 13.590 0.300 0.375 12.231
Block2
Grid 5-5 1.00 25.655 0.300 0.375 2.886
Grid 6-6 1.00 25.655 0.300 0.375 2.886
Grid 7-7 1.00 25.655 0.300 0.375 2.886
Grid 8-8 1.00 8.960 0.300 0.375 1.008
Grid 9-9 1.00 11.414 0.300 0.375 1.284
Grid 10-10 1.00 11.414 0.300 0.375 1.284
Secondary beam 1.00 36.931 0.250 0.325 3.001
Grid G,H,I,J,K,L,M,N, 8.00 7.460 0.300 0.375 6.714

Block 1
Grid 2-2 1.00 30.550 0.300 0.375 3.437
Grid 3-3 1.00 30.550 0.300 0.375 3.437
Grid 4-4 1.00 30.550 0.300 0.375 3.437
Secondary beam 1.00 25.670 0.250 0.325 2.086
Secondary beam 1.00 26.130 0.250 0.325 2.123
Grid A,B,C,D,E,F 6.00 7.580 0.300 0.375 5.117
Grid G,H 2.00 10.157 0.300 0.375 2.285
Block2
Grid 5-5 1.00 25.655 0.300 0.375 2.886
Grid 6-6 1.00 7.735 0.300 0.375 0.870
Grid 7-7 1.00 25.655 0.300 0.375 2.886
Grid 8-8 1.00 8.960 0.300 0.375 1.008
Grid 9-9 1.00 11.414 0.300 0.375 1.284
Grid10-10 1.00 11.414 0.300 0.375 1.284
Secondary beam 1.00 36.931 0.250 0.325 3.001
Grid G,H,I,J,K,L,M,N, 8.00 7.460 0.300 0.375 6.714

Block 1
Grid 2-2 1.00 30.550 0.300 0.400 3.666
Grid 3-3 1.00 30.550 0.300 0.400 3.666
Grid 4-4 1.00 30.550 0.300 0.400 3.666
Secondary beam 1.00 26.130 0.250 0.400 2.613
Grid A,B,C,D,E,F 6.00 10.157 0.300 0.400 7.313
Grid G,H 2.00 10.157 0.300 0.400 2.438
Block 1

40
Detailed Estimate
Item Breadth Height

No. (m) (m)
Grid 2-2 1.00 30.550 0.300 0.400 3.666

Grid 3-3 1.00 30.550 0.300 0.400 3.666
Grid 4-4 1.00 30.550 0.300 0.400 3.666
Secondary beam 1.00 30.550 0.250 0.400 3.055
Grid A,B,C,D,E,F 6.00 10.157 0.300 0.400 7.313
Grid G,H 2.00 10.157 0.300 0.400 2.438
Grid 3-3 1.00 8.860 0.300 0.400 1.063
Grid 4-4 1.00 8.860 0.300 0.400 1.063
Grid C-C 1.00 4.430 0.300 0.400 0.532
Grid D-D 1.00 4.430 0.300 0.400 0.532
Slab
Block 1
Ground floor slab(3200mmfrom plinth) 1.00 7.385 34.000 0.125 31.386
deduction staircase (1.00) 4.120 4.880 0.125 (2.513)
First floor slab(6400mm from plinth) 1.00 10.360 34.000 0.125 44.030
Second floor slab(9600mm from plinth) 1.00 8.480 34.000 0.125 36.040
second floor slab 1.00 3.180 4.880 0.125 1.940
Third floor slab(12800mm from plinth) 1.00 11.735 34.000 0.125 49.874
Fourth floor slab(16000mm from plinth) 1.00 11.735 34.000 0.125 49.874
Top floor slab(19200mm from plinth) 1.00 13.510 8.630 0.125 14.574
Block 2
Second floor slab(9600mm from plinth) 1.00 28.456 8.660 0.125 30.804
second floor slab 1.00 Area= 90.134 0.125 11.267
Third floor slab(12800mm from plinth) 1.00 28.456 8.660 0.125 30.804
Thirdfloor slab 1.00 Area= 90.134 0.125 11.267
Fourth floor slab(16000mm from plinth) 1.00 28.456 8.660 0.125 30.804
Fourth floor slab 1.00 Area= 90.134 0.125 11.267
Staricase
Block 1
Spiral staircase
Central Beam 1.00 7.570 0.300 0.230 2.089
waist slab 1.00 7.570 1.600 0.150 7.267
steps 21.00 1.600 0.300 0.153 3.080
Block 2
Spiral staircase
Central Beam 1.00 7.570 0.300 0.230 1.045
waist slab 1.00 7.570 1.600 0.150 3.634
steps 21.00 1.600 0.300 0.153 1.540
Open well staircase

Ground floor
First flight
Steps 9.00 1.200 Area= 0.023 0.243
landing 1.00 2.550 1.500 0.150 0.574
waist slab 1.00 3.354 1.200 0.150 0.604
second flight
Steps 9.00 1.200 Area= 0.023 0.243
waist slab 1.00 3.354 1.200 0.150 0.604
First Floor
First flight
Steps 9.00 1.200 Area= 0.023 0.243
landing 1.00 2.550 1.500 0.150 0.574
waist slab 1.00 3.354 1.200 0.150 0.604
second flight
Steps 9.00 1.200 Area= 0.023 0.243
waist slab 1.00 3.354 1.200 0.150 0.604
Sill lintel band

Block 1
Ground floor
External wall
Grid 1-1 1.00 30.529 0.230 0.150 1.053
Grid 2-2 1.00 26.109 0.230 0.150 0.901
Deduction
D1 (5.00) 1.067 0.230 0.075 (0.092)
GridA-A 1.00 4.730 0.230 0.150 0.163
Grid H-H 1.00 4.730 0.230 0.150 0.163
Internal wall
Grid B,C,D,E,F 5.00 4.730 0.230 0.150 0.816
Partition Wall
w/c 5.00 16.458 0.110 0.150 1.358
D2 (6.00) 0.914 0.110 0.075 (0.045)
room partition 1.00 8.077 0.110 0.075 0.067
Deduction
D1 (1.00) 1.067 0.110 0.075 (0.009)
D2 (1.00) 0.914 0.110 0.075 (0.008)
room partition 2 1.00 8.229 0.110 0.150 0.136
Deduction
D1 (2.00) 1.067 0.110 0.075 (0.018)
First floor
Block 1
External wall
Grid 1-1 1.00 30.529 0.230 0.150 1.053
Grid 2-2 1.00 26.109 0.230 0.150 0.901
Deduction
D1 (5.00) 1.067 0.230 0.075 (0.092)
GridA-A 1.00 4.730 0.230 0.150 0.163
Grid H-H 1.00 4.730 0.230 0.150 0.163
Railing wall 1.00 37.489 0.110 0.075 0.309
Internal wall
Grid B,C,D,E,F 5.00 4.730 0.230 0.150 0.816
Partition Wall
w/c 5.00 16.458 0.110 0.150 1.358
D2 (6.00) 0.914 0.110 0.075 (0.045)
Second Floor
Block 1
External wall
Parapet Wall 1.00 41.197 0.110 0.075 0.340

41
Detailed Estimate
Item Breadth Height

No. (m) (m)
Grid 2-2 1.00 29.259 0.355 0.150 1.558

Grid 3-3 1.00 26.109 0.230 0.150 0.901
Deduction
D (6.00) 1.219 0.230 0.075 (0.126)
GridA-A 1.00 6.110 0.230 0.150 0.211
Grid H-H 1.00 6.110 0.230 0.150 0.211
Railing wall 1.00 9.303 0.110 0.075 0.077
Internal wall
Grid B,C,D,E,F 6.00 5.697 0.230 0.150 1.179
Block 2
External wall
Grid 5-5 1.00 25.640 0.230 0.150 0.885
Grid 6-6 1.00 8.191 0.230 0.150 0.283
Deduction
D1 (1.00) 1.067 0.230 0.075 (0.018)
Internal wall
Grid K-K 1.00 5.420 0.230 0.150 0.187
Grid L-L 1.00 7.460 0.230 0.150 0.257
Grid G-G 1.00 5.626 0.230 0.150 0.194
Grid H-H 1.00 5.035 0.230 0.150 0.174
W/C 1.00 73.366 0.110 0.150 1.211
Deduction -
D1 (2.00) 1.067 0.110 0.075 (0.018)
D2 (6.00) 0.914 0.110 0.075 (0.045)
Room 1 Partition
1.00 8.483 0.110 0.150 0.140
Deduction -
D1 (4.00) 1.067 0.110 0.075 (0.035)
D2 (1.00) 0.914 0.110 0.075 (0.008)
Room 2 Partition
1.00 22.149 0.230 0.150 0.764
Deduction -
D1 (1.00) 1.067 0.110 0.075 (0.009)
D (1.00) 1.219 0.110 0.070 (0.009)
W/C 1.00 5.334 0.110 0.150 0.088
Deduction
D2 (2.00) 0.914 0.110 0.070 (0.014)
230 partition wall 1.00 13.833 0.230 0.150 0.477
Third Floor
Block 1
External wall
Parapet Wall 1.00 37.692 0.110 0.075 0.311
Grid 2-2 1.00 29.259 0.355 0.150 1.558
Grid 3-3 1.00 26.109 0.230 0.150 0.901
Deduction
D (6.00) 1.219 0.230 0.075 (0.126)
GridA-A 1.00 6.110 0.230 0.150 0.211
Grid H-H 1.00 6.110 0.230 0.150 0.211
Railing wall 1.00 9.303 0.110 0.075 0.077
Internal wall
Grid B,C,D,E,F 6.00 5.697 0.230 2.825 22.208
Block 2
External wall
Grid 5-5 1.00 25.640 0.230 0.150 0.885
Grid 6-6 1.00 14.373 0.230 0.150 0.496
Deduction
D (1.00) 1.219 0.230 0.075 (0.021)
Grid 7-7 1.00 25.640 0.230 0.150 0.885
Grid O 1.00 7.429 0.230 0.150 0.256
Grid 10 1.00 8.178 0.230 0.150 0.282
Internal wall
Grid J-J 1.00 5.420 0.230 0.150 0.187
Grid K-K 1.00 5.420 0.230 0.150 0.187
Grid L-L 1.00 5.420 0.230 0.150 0.187
Grid G-G 1.00 5.626 0.230 0.150 0.194
Grid H-H 1.00 5.035 0.230 0.150 0.174
Deduction(D) (1.00) 1.219 0.230 0.075 (0.021)
Grid F-F 1.00 5.035 0.230 0.150 0.174
W/C 1.00 73.366 0.110 0.150 1.211
Deduction -
D1 (2.00) 1.067 0.110 0.075 (0.018)
D2 (6.00) 0.914 0.110 0.075 (0.045)
Room 1 Partition
1.00 8.001 0.230 0.150 0.276
Deduction -
D (1.00) 1.219 0.230 0.075 (0.021)
Fourth Floor
Block 1
External wall
Parapet Wall 1.00 35.863 0.110 0.075 0.296
Grid 2-2 1.00 29.259 0.230 0.150 1.009
Deduction
DW (6.00) 4.216 0.230 0.075 (0.436)
Grid 4-4 1.00 21.676 0.230 0.150 0.748
Deduction
D3 (1.00) 1.829 0.355 0.075 (0.049)
GridA-A 1.00 8.853 0.230 0.150 0.305
Grid H-H 1.00 8.853 0.230 0.150 0.305
Internal wall
Grid B 1.00 8.853 0.230 0.150 0.305
D (1.00) 1.219 0.230 0.075 (0.021)
Grid D 1.00 4.427 0.230 0.150 0.153
Grid E 1.00 6.161 0.230 0.150 0.213
Grid 3-3 1.00 4.419 0.230 0.150 0.152
Grid 3-3 1.00 10.770 0.110 0.150 0.178
Deduction
D1 (2.00) 1.067 0.230 0.075 (0.037)
partition wall 1.00 13.768 0.110 0.150 0.227
1.00 20.167 0.230 0.150 0.696
deduction
D (1.00) 1.219 0.230 0.075 (0.021)
D1 (1.00) 1.067 0.110 0.075 (0.009)
D2 (2.00) 0.914 0.110 0.075 (0.015)
Block 2
External wall
Grid 5-5 1.00 28.155 0.230 0.150 0.971
Deduction
W5 (4.00) 4.267 0.230 0.150 (0.589)
W6 (1.00) 3.556 0.230 0.150 (0.123)
W7 (1.00) 3.810 0.230 0.150 (0.131)
Grid 7-7 1.00 25.640 0.230 0.150 0.885
Grid O 1.00 7.429 0.230 0.150 0.256

42
Detailed Estimate
Item Breadth Height

No. (m) (m)
Grid 10 1.00 8.178 0.230 0.150 0.282

Grid F-F 1.00 5.035 0.230 0.150 0.174
Internal wall
Grid J-J 1.00 5.589 0.230 0.150 0.193
Grid K-K 1.00 5.589 0.230 0.150 0.193
Grid G-G 1.00 5.626 0.230 0.150 0.194
Deduction(D2) (2.00) 0.914 0.230 0.075 (0.032)
Grid 6-6 1.00 4.477 0.110 0.150 0.074
Partion wall 1.00 9.423 0.230 0.150 0.325
Deduction(D) (1.00) 1.219 0.230 0.075 (0.021)
Partion wall 1.00 2.438 0.230 0.150 0.084
Deduction(D3) (1.00) 1.829 0.230 0.075 (0.032)
W/C 1.00 73.366 0.110 0.150 1.211
Deduction -
D1 (2.00) 1.067 0.110 0.075 (0.018)
D2 (6.00) 0.914 0.110 0.075 (0.045)
Fifth Floor
Block 1
External wall
Parapet Wall 1.00 154.602 0.110 0.075 1.275
Grid 3-3 1.00 8.853 0.230 0.150 0.305
Deduction
W8 (2.00) 3.962 0.230 0.150 (0.273)
Grid 4-4 1.00 8.853 0.230 0.150 0.305
Deduction
DW (1.00) 3.962 0.230 0.150 (0.137)
W8 (1.00) 3.962 0.230 0.150 (0.137)
Grid B-B 1.00 4.427 0.230 0.150 0.153
Grid D-D 1.00 4.427 0.230 0.150 0.153
Slanted slab
2.00 0.750 13.500 0.125 2.531
2.00 0.750 12.300 0.125 2.306
4.00 0.750 9.500 0.125 3.563
1.00 0.750 11.140 0.125 1.044
Total= 1,158.250 cum
TMT steel reinforcement bar of fe 500

grade including supplying, straightening,
cleaning, cutting, binding & fixing in
position with annealed tying binding wire Bar
5.00 all complete as per approved drawing, Please refer bending
Specification and instruction of site schedule
engineer.
Total= - MT
Formwork, shuttering, centering with
19mm thick waterproof ply board and
steel post for all works necessary
propping, scaffolding, staging, supporting
inclusive of wedging and cutting holes for
utilization till the support if fully
6.00 unyielding nett all complete as per
Footing
F6
Footing
F5
Footing
F3
Footing
F2
Footing
F1
Footing
SF1
Footing
SF1
Footing
SF1
Footing
SF1
Footing
SF1
Column upto plinth -

Column upto plinth
Block 1 24.00 1.800 2.625 113.400
Block 2 28.00 1.600 3.075 137.760
Shear wall Up to Plinth 2.00 99.03 2.625 519.913
Block 1 Shear wall first floor 2.00 52.48 3.200 335.872
Shear wall block 1&2 second floor 2.00 99.03 2.625 519.913
Ground Floor Column
Block 1 24.00 1.800 3.075 132.840
Block 2 28.00 1.600 3.075 137.760
First floor
Block 1 24.00 1.800 3.075 132.840
Block 2 28.00 1.600 3.075 137.760
Second floor
Block 1 24.00 1.800 3.075 132.840
Block 2 28.00 1.600 3.075 137.760
Third floor
Block 1 24.00 1.800 3.075 132.840
Block 2 28.00 1.600 3.075 137.760
Fourth Floor
Block 1 24.00 1.800 3.075 132.840
Top Floor Column Block 1 6.00 1.800 3.075 33.210
Tie beam
Block1
Grid 1-1 2.00 30.550 0.300 18.330
Grid 2-2 2.00 30.550 0.300 18.330
Grid 3-3 2.00 30.550 0.300 18.330

43
Detailed Estimate
Item Breadth Height

No. (m) (m)
Grid A,B,C,D,E,F,G,H 16.00 9.160 0.300 43.968

Block2
Grid 5-5 2.00 25.655 0.300 15.393
Grid 6-6 2.00 25.655 0.300 15.393
Grid 8-8 2.00 8.960 0.300 5.376
Grid 9-9 2.00 11.414 0.300 6.848
Grid G,H,I,J,K,L,M,N, 16.00 7.460 0.300 35.808
Plinth beam
Block1
Grid 1-1 2.00 30.550 0.300 18.330
Grid 2-2 2.00 30.550 0.300 18.330
Grid 3-3 2.00 30.550 0.300 18.330
Grid A,B,C,D,E,F,G,H 16.00 9.160 0.300 43.968
Block2
Grid 5-5 2.00 25.655 0.300 15.393
Grid 6-6 2.00 25.655 0.300 15.393
Grid 8-8 2.00 8.960 0.300 5.376
Grid 9-9 2.00 11.414 0.300 6.848
Grid G,H,I,J,K,L,M,N, 16.00 7.460 0.300 35.808
Main Beam
First Floor (3200mm from plinth beam)
Block 1
Grid 1-1 2.00 30.550 0.250 15.275
Grid 2-2 2.00 30.550 0.250 15.275
Grid 3-3 2.00 30.550 0.250 15.275
Secondary beam 2.00 30.550 0.225 13.748
Grid A,B,C,D,E,F,G,H 16.00 6.735 0.250 26.940
Block2
Grid 5-5 2.00 25.655 0.250 12.828
Grid 6-6 2.00 25.655 0.250 12.828
Grid 7-7 2.00 25.655 0.250 12.828
Grid 8-8 2.00 8.960 0.250 4.480
Grid 9-9 2.00 11.414 0.250 5.707
Grid 10-10 2.00 11.414 0.250 5.707
Secondary beam 2.00 32.811 0.200 13.124
Grid G,H,I,J,K,L,M,N, 16.00 7.460 0.250 29.840

Block 1
Grid 1-1 2.00 30.550 0.250 15.275
Grid 2-2 2.00 30.550 0.250 15.275
Grid 3-3 2.00 30.550 0.250 15.275
Grid 4-4 2.00 30.550 0.250 15.275
Secondary beam 2.00 30.550 0.200 12.220
Grid A,B,C,D,E,F,G,H 16.00 13.590 0.250 54.360
Block2
Grid 5-5 2.00 25.655 0.250 12.828
Grid 6-6 2.00 25.655 0.250 12.828
Grid 7-7 2.00 25.655 0.250 12.828
Grid 8-8 2.00 8.960 0.250 4.480
Grid 9-9 2.00 11.414 0.250 5.707
Grid 10-10 2.00 11.414 0.250 5.707
Secondary beam 2.00 36.931 0.200 14.772
Grid G,H,I,J,K,L,M,N, 16.00 7.460 0.250 29.840

Block 1
Grid 2-2 2.00 30.550 0.250 15.275
Grid 3-3 2.00 30.550 0.250 15.275
Grid 4-4 2.00 30.550 0.250 15.275
Secondary beam 2.00 25.670 0.200 10.268
Secondary beam 2.00 26.130 0.200 10.452
Grid A,B,C,D,E,F 12.00 7.580 0.250 22.740
Grid G,H 4.00 10.157 0.250 10.157
Block2
Grid 5-5 2.00 25.655 0.250 12.828
Grid 6-6 2.00 7.735 0.250 3.868
Grid 7-7 2.00 25.655 0.250 12.828
Grid 8-8 2.00 8.960 0.250 4.480
Grid 9-9 2.00 11.414 0.250 5.707
Grid10-10 2.00 11.414 0.250 5.707
Secondary beam 2.00 36.931 0.200 14.772
Grid G,H,I,J,K,L,M,N, 16.00 7.460 0.250 29.840

Block 1
Grid 2-2 2.00 30.550 0.275 16.803
Grid 3-3 2.00 30.550 0.275 16.803
Grid 4-4 2.00 30.550 0.275 16.803
Secondary beam 2.00 26.130 0.200 10.452
Grid A,B,C,D,E,F 12.00 10.157 0.275 33.518
Grid G,H 4.00 10.157 0.275 11.173
Block 1
Grid 2-2 2.00 30.550 0.275 16.803
Grid 3-3 2.00 30.550 0.275 16.803
Grid 4-4 2.00 30.550 0.275 16.803
Secondary beam 2.00 30.550 0.200 12.220
Grid A,B,C,D,E,F 12.00 10.157 0.275 33.518
Grid G,H 4.00 10.157 0.275 11.173
Grid 3-3 2.00 8.860 0.275 4.873
Grid 4-4 2.00 8.860 0.275 4.873
Grid C-C 2.00 4.430 0.275 2.437
Grid D-D 2.00 4.430 0.275 2.437
Slab
Block 1
Ground floor slab(3200mmfrom plinth) 1.00 7.385 34.000 251.090
deduction staircase (1.00) 4.120 4.880 (20.106)
Slab sides 1.00 100.770 0.125 12.596
First floor slab(6400mm from plinth) 1.00 10.360 34.000 352.240
Slab sides 1.00 106.720 0.125 13.340
Second floor slab(9600mm from plinth) 1.00 8.480 34.000 288.320
second floor slab 1.00 3.180 4.880 15.518
Slab sides 1.00 102.960 0.125 12.870
Third floor slab(12800mm from plinth) 1.00 11.735 34.000 398.990
Slab sides 1.00 223.920 0.125 27.990

44
Detailed Estimate
Item Breadth Height

No. (m) (m)
Fourth floor slab(16000mm from plinth) 1.00 11.735 34.000 398.990

Slab sides 1.00 110.990 0.125 13.874
Top floor slab(19200mm from plinth) 1.00 13.510 8.630 116.591
Slab sides 1.00 44.280 0.125 5.535
Block 2
second floor slab 1.00 Area= 90.134 90.134
Slab sides 1.00 93.512 0.125 11.689
Thirdfloor slab 1.00 Area= 90.134 90.134
Slab sides 1.00 92.232 0.125 11.529
Fourth floor slab 1.00 Area= 90.134 90.134
Slab sides 1.00 74.232 0.125 9.279
Staricase
Block 1
Spiral staircase
Central Beam 1.00 7.570 0.460 13.929
waist slab 1.00 7.570 1.600 48.448
steps 21.00 1.600 0.153 20.536
Block 2
Spiral staircase
Central Beam 1.00 7.570 0.460 6.964
waist slab 1.00 7.570 1.600 24.224
steps 21.00 1.600 0.153 10.268
Open well staircase

Ground floor
First flight
Steps 9.00 1.200 Area= 0.023 0.243
landing 1.00 2.550 1.500 0.150 0.574
waist slab 1.00 3.354 1.200 0.150 0.604
second flight
Steps 9.00 1.200 Area= 0.023 0.243
waist slab 1.00 3.354 1.200 0.150 0.604
First Floor
First flight
Steps 9.00 1.200 Area= 0.023 0.243
landing 1.00 2.550 1.500 0.150 0.574
waist slab 1.00 3.354 1.200 0.150 0.604
second flight
Steps 9.00 1.200 Area= 0.023 0.243
waist slab 1.00 3.354 1.200 0.150 0.604
Sill lintel band

Block 1
Ground floor
External wall
Grid 1-1 1.00 30.529 0.150 9.159
Grid 2-2 1.00 26.109 0.150 7.833
Deduction
D1 (5.00) 1.067 0.075 (0.800)
GridA-A 1.00 4.730 0.150 1.419
Grid H-H 1.00 4.730 0.150 1.419
Internal wall
Grid B,C,D,E,F 5.00 4.730 0.150 7.095
Partition Wall
w/c 5.00 16.458 0.150 24.688
D2 (6.00) 0.914 0.075 (0.823)
room partition 1.00 8.077 0.075 1.212
Deduction
D1 (1.00) 1.067 0.075 (0.160)
D2 (1.00) 0.914 0.075 (0.137)
room partition 2 1.00 8.229 0.150 2.469
Deduction
D1 (2.00) 1.067 0.075 (0.320)
First floor
Block 1
External wall
Grid 1-1 1.00 30.529 0.150 9.159
Grid 2-2 1.00 26.109 0.150 7.833
Deduction
D1 (5.00) 1.067 0.075 (0.800)
GridA-A 1.00 4.730 0.150 1.419
Grid H-H 1.00 4.730 0.150 1.419
Railing wall 1.00 37.489 0.075 5.623
Internal wall
Grid B,C,D,E,F 5.00 4.730 0.150 7.095
Partition Wall
w/c 5.00 16.458 0.150 24.688
D2 (6.00) 0.914 0.075 (0.823)
Second Floor
Block 1
External wall
Parapet Wall 1.00 41.197 0.075 6.180
Grid 2-2 1.00 29.259 0.150 8.778
Grid 3-3 1.00 26.109 0.150 7.833
Deduction
D (6.00) 1.219 0.075 (1.097)
GridA-A 1.00 6.110 0.150 1.833
Grid H-H 1.00 6.110 0.150 1.833
Railing wall 1.00 9.303 0.075 1.395
Internal wall
Grid B,C,D,E,F 6.00 5.697 0.150 10.254
Block 2
External wall
Grid 5-5 1.00 25.640 0.150 7.692
Grid 6-6 1.00 8.191 0.150 2.457
Deduction
D1 (1.00) 1.067 0.075 (0.160)
Internal wall
Grid K-K 1.00 5.420 0.150 1.626
Grid L-L 1.00 7.460 0.150 2.238
Grid G-G 1.00 5.626 0.150 1.688
Grid H-H 1.00 5.035 0.150 1.511

45
Detailed Estimate
Item Breadth Height

No. (m) (m)
W/C 1.00 73.366 0.150 22.010

Deduction
D1 (2.00) 1.067 0.075 (0.320)
D2 (6.00) 0.914 0.075 (0.823)
Room 1 Partition
1.00 8.483 0.150 2.545
Deduction
D1 (4.00) 1.067 0.075 (0.640)
D2 (1.00) 0.914 0.075 (0.137)
Room 2 Partition
1.00 22.149 0.150 6.645
Deduction
D1 (1.00) 1.067 0.075 (0.160)
D (1.00) 1.219 0.070 (0.171)
W/C 1.00 5.334 0.150 1.600
Deduction
D2 (2.00) 0.914 0.070 (0.256)
230 partition wall 1.00 13.833 0.150 4.150
Third Floor
Block 1
External wall
Parapet Wall 1.00 37.692 0.075 5.654
Grid 2-2 1.00 29.259 0.150 8.778
Grid 3-3 1.00 26.109 0.150 7.833
Deduction
D (6.00) 1.219 0.075 (1.097)
GridA-A 1.00 6.110 0.150 1.833
Grid H-H 1.00 6.110 0.150 1.833
Railing wall 1.00 9.303 0.075 1.395
Internal wall
Grid B,C,D,E,F 6.00 5.697 2.825 193.112
Block 2
External wall
Grid 5-5 1.00 25.640 0.150 7.692
Grid 6-6 1.00 14.373 0.150 4.312
Deduction
D (1.00) 1.219 0.075 (0.183)
Grid 7-7 1.00 25.640 0.150 7.692
Grid O 1.00 7.429 0.150 2.229
Grid 10 1.00 8.178 0.150 2.453
Internal wall
Grid J-J 1.00 5.420 0.150 1.626
Grid K-K 1.00 5.420 0.150 1.626
Grid L-L 1.00 5.420 0.150 1.626
Grid G-G 1.00 5.626 0.150 1.688
Grid H-H 1.00 5.035 0.150 1.511
Deduction(D) (1.00) 1.219 0.075 (0.183)
Grid F-F 1.00 5.035 0.150 1.511
W/C 1.00 73.366 0.150 22.010
Deduction
D1 (2.00) 1.067 0.075 (0.320)
D2 (6.00) 0.914 0.075 (0.823)
Room 1 Partition
1.00 8.001 0.150 2.400
Deduction
D (1.00) 1.219 0.075 (0.183)
Fourth Floor
Block 1
External wall
Parapet Wall 1.00 35.863 0.075 5.380
Grid 2-2 1.00 29.259 0.150 8.778
Deduction
DW (6.00) 4.216 0.075 (3.794)
Grid 4-4 1.00 21.676 0.150 6.503
Deduction
D3 (1.00) 1.829 0.075 (0.274)
GridA-A 1.00 8.853 0.150 2.656
Grid H-H 1.00 8.853 0.150 2.656
Internal wall
Grid B 1.00 8.853 0.150 2.656
D (1.00) 1.219 0.075 (0.183)
Grid D 1.00 4.427 0.150 1.328
Grid E 1.00 6.161 0.150 1.848
Grid 3-3 1.00 4.419 0.150 1.326
Grid 3-3 1.00 10.770 0.150 3.231
Deduction
D1 (2.00) 1.067 0.075 (0.320)
partition wall 1.00 13.768 0.150 4.131
1.00 20.167 0.150 6.050
deduction
D (1.00) 1.219 0.075 (0.183)
D1 (1.00) 1.067 0.075 (0.160)
D2 (2.00) 0.914 0.075 (0.274)
Block 2
External wall
Grid 5-5 1.00 28.155 0.150 8.446
Deduction
W5 (4.00) 4.267 0.150 (5.120)
W6 (1.00) 3.556 0.150 (1.067)
W7 (1.00) 3.810 0.150 (1.143)
Grid 7-7 1.00 25.640 0.150 7.692
Grid O 1.00 7.429 0.150 2.229
Grid 10 1.00 8.178 0.150 2.453
Grid F-F 1.00 5.035 0.150 1.511
Internal wall
Grid J-J 1.00 5.589 0.150 1.677
Grid K-K 1.00 5.589 0.150 1.677
Grid G-G 1.00 5.626 0.150 1.688
Deduction(D2) (2.00) 0.914 0.075 (0.274)
Grid 6-6 1.00 4.477 0.150 1.343
Partion wall 1.00 9.423 0.150 2.827
Deduction(D) (1.00) 1.219 0.075 (0.183)
Partion wall 1.00 2.438 0.150 0.731
Deduction(D3) (1.00) 1.829 0.075 (0.274)
W/C 1.00 73.366 0.150 22.010
Deduction
D1 (2.00) 1.067 0.075 (0.320)
D2 (6.00) 0.914 0.075 (0.823)
Fifth Floor
Block 1
External wall
Parapet Wall 1.00 154.602 0.075 23.190
Grid 3-3 1.00 8.853 0.150 2.656

46
Detailed Estimate
Item Breadth Height

No. (m) (m)
Deduction
W8 (2.00) 3.962 0.150 (2.377)
Grid 4-4 1.00 8.853 0.150 2.656
Deduction
DW (1.00) 3.962 0.150 (1.189)
W8 (1.00) 3.962 0.150 (1.189)
Grid B-B 1.00 4.427 0.150 1.328
Grid D-D 1.00 4.427 0.150 1.328

Brickwork in 1:4 C/S mortar up to
Ground floor in perfect line level finish
including supply of materials, wetting the
bricks, racking the joints and curing the
7.01 work for at least 7 days all complete as
Toe wall
Plinth beam
Block1
Grid 1-1 1.00 30.550 0.230 1.825 12.823
Grid 2-2 1.00 30.550 0.230 1.825 12.823
Grid 3-3 1.00 30.550 0.230 1.825 12.823
Grid A,B,C,D,E,F,G,H 8.00 9.160 0.230 1.825 30.759
Block2
Grid 5-5 1.00 25.655 0.230 1.825 10.769
Grid 6-6 1.00 25.655 0.230 1.825 10.769
Grid 8-8 1.00 8.960 0.230 1.825 3.761
Grid 9-9 1.00 11.414 0.230 1.825 4.791
Grid G,H,I,J,K,L,M,N, 8.00 7.460 0.230 1.825 25.051
Block 1
Ground floor
External wall
Grid 1-1 1.00 30.529 0.230 2.825 19.836
Deduction
W4 (12.00) 0.914 0.230 1.829 (4.615)
W1 (1.00) 3.353 0.230 1.829 (1.410)
Grid 2-2 1.00 26.109 0.230 2.825 16.965
Deduction
D1 (5.00) 1.067 0.230 2.311 (2.835)
GridA-A 1.00 4.730 0.230 2.825 3.073
Deduction
W4 (2.00) 0.914 0.230 1.829 (0.769)
Grid H-H 1.00 4.730 0.230 2.825 3.073
Deduction
W4 (2.00) 0.914 0.230 1.829 (0.769)
Internal wall
Grid B,C,D,E,F 5.00 4.730 0.230 2.825 15.367
Partition Wall
w/c 5.00 16.458 0.110 3.075 27.835
D2 (6.00) 0.914 0.110 2.311 (1.395)
room partition 1.00 8.077 0.110 3.075 2.732
Deduction
D1 (1.00) 1.067 0.110 2.311 (0.271)
D2 (1.00) 0.914 0.110 2.311 (0.232)
room partition 2 1.00 8.229 0.110 2.311 2.092
Deduction
D1 (2.00) 1.067 0.110 2.311 (0.542)
Total= 202.503 cum

Brickwork in 1:4 C/S mortar in
superstructure in perfect line level finish
including supply of materials, wetting the
bricks, racking the joints and curing the
7.02 work for at least 7 days all complete as
First floor
Block 1
External wall
Grid 1-1 1.00 30.529 0.230 2.825 19.836
Deduction
W4 (12.00) 0.914 0.230 1.829 (4.615)
W1 (1.00) 3.353 0.230 1.829 (1.410)
Grid 2-2 1.00 26.109 0.230 2.825 16.965
Deduction
D1 (5.00) 1.067 0.230 2.311 (2.835)
GridA-A 1.00 4.730 0.230 2.825 3.073
Deduction
W4 (2.00) 0.914 0.230 1.829 (0.769)
Grid H-H 1.00 4.730 0.230 2.825 3.073
Deduction
W4 (2.00) 0.914 0.230 1.829 (0.769)
Railing wall 1.00 37.489 0.110 0.914 3.771
Internal wall
Grid B,C,D,E,F 5.00 4.730 0.230 2.825 15.367
Partition Wall
w/c 5.00 16.458 0.110 3.075 27.835
D2 (6.00) 0.914 0.110 2.311 (1.395)
Second Floor
Block 1
External wall
Parapet Wall 1.00 41.197 0.110 0.914 4.144
Grid 2-2 1.00 29.259 0.355 3.075 31.940
Deduction
W1 (6.00) 3.353 0.355 1.829 (13.059)
Grid 3-3 1.00 26.109 0.230 2.825 16.965
Deduction
D (6.00) 1.219 0.230 2.311 (3.888)
GridA-A 1.00 6.110 0.230 2.825 3.970
Deduction
W3 (1.00) 2.438 0.230 1.829 (1.026)
Grid H-H 1.00 6.110 0.230 2.825 3.970
Deduction
W3 (1.00) 2.438 0.230 1.829 (1.026)
Railing wall 1.00 9.303 0.110 0.914 0.936
Internal wall
Grid B,C,D,E,F 6.00 5.697 0.230 2.825 22.208

47
Detailed Estimate
Item Breadth Height

No. (m) (m)
Block 2
External wall
Grid 5-5 1.00 25.640 0.230 2.825 16.660
Deduction
W3 (5.00) 1.829 0.230 1.829 (3.846)
W2 (1.00) 3.048 0.230 1.829 (1.282)
Grid 6-6 1.00 8.191 0.230 2.825 5.322
Deduction
D1 (1.00) 1.067 0.230 2.311 (0.567)
Internal wall
Grid K-K 1.00 5.420 0.230 2.825 3.522
Grid L-L 1.00 7.460 0.230 2.825 4.847
Grid G-G 1.00 5.626 0.230 2.825 3.656
Grid H-H 1.00 5.035 0.230 2.825 3.271
W/C 1.00 73.366 0.110 3.075 24.816
Deduction -
D1 (2.00) 1.067 0.110 2.311 (0.542)
D2 (6.00) 0.914 0.110 2.311 (1.395)
Room 1 Partition
1.00 8.483 0.110 3.075 2.869
Deduction -
D1 (4.00) 1.067 0.110 2.311 (1.085)
D2 (1.00) 0.914 0.110 2.311 (0.232)
Room 2 Partition
1.00 22.149 0.230 3.075 15.665
Deduction -
D1 (1.00) 1.067 0.110 2.311 (0.271)
D (1.00) 1.219 0.110 2.311 (0.310)
W/C 1.00 5.334 0.110 3.075 1.804
Deduction
D2 (2.00) 0.914 0.110 2.311 (0.465)
230 partition wall 1.00 13.833 0.230 3.075 9.783
Third Floor
Block 1
External wall
Parapet Wall 1.00 37.692 0.110 0.914 3.791
Grid 2-2 1.00 29.259 0.355 3.075 31.940
Deduction
W1 (6.00) 3.353 0.355 1.829 (13.059)
Grid 3-3 1.00 26.109 0.230 2.825 16.965
Deduction
D (6.00) 1.219 0.230 2.311 (3.888)
GridA-A 1.00 6.110 0.230 2.825 3.970
Deduction
W3 (1.00) 2.438 0.230 1.829 (1.026)
Grid H-H 1.00 6.110 0.230 2.825 3.970
Deduction
W3 (1.00) 2.438 0.230 1.829 (1.026)
Railing wall 1.00 9.303 0.110 0.914 0.936
Internal wall
Grid B,C,D,E,F 6.00 5.697 0.230 2.825 22.208
Block 2
External wall
Grid 5-5 1.00 25.640 0.230 2.825 16.660
Deduction
W3 (5.00) 1.829 0.230 1.829 (3.846)
W2 (1.00) 3.048 0.230 1.829 (1.282)
Grid 6-6 1.00 14.373 0.230 2.825 9.339
Deduction
D (1.00) 1.219 0.230 2.311 (0.648)
Grid 7-7 1.00 25.640 0.230 2.825 16.660
Grid O 1.00 7.429 0.230 2.825 4.827
Grid 10 1.00 8.178 0.230 2.825 5.314
Internal wall
Grid J-J 1.00 5.420 0.230 2.825 3.522
Grid K-K 1.00 5.420 0.230 2.825 3.522
Grid L-L 1.00 5.420 0.230 2.825 3.522
Grid G-G 1.00 5.626 0.230 2.825 3.656
Grid H-H 1.00 5.035 0.230 2.825 3.271
Deduction(D) (1.00) 1.219 0.230 2.311 (0.648)
Grid F-F 1.00 5.035 0.230 2.825 3.271
W/C 1.00 73.366 0.110 3.075 24.816
Deduction -
D1 (2.00) 1.067 0.110 2.311 (0.542)
D2 (6.00) 0.914 0.110 2.311 (1.395)
Room 1 Partition
1.00 8.001 0.230 3.075 5.658
Deduction -
D (1.00) 1.219 0.230 2.311 (0.648)
Fourth Floor
Block 1
External wall
Parapet Wall 1.00 35.863 0.110 0.914 3.607
Grid 2-2 1.00 29.259 0.230 2.800 18.843
Deduction
DW (6.00) 4.216 0.230 2.438 (14.186)
Grid 4-4 1.00 21.676 0.230 2.800 13.959
Deduction
D3 (1.00) 1.829 0.355 2.311 (1.500)
GridA-A 1.00 8.853 0.230 2.800 5.701
Deduction
W3 (2.00) 2.438 0.230 1.829 (2.051)
Grid H-H 1.00 8.853 0.230 2.800 5.701
Deduction
W3 (1.00) 2.438 0.230 1.829 (1.026)
Internal wall
Grid B 1.00 8.853 0.230 2.825 5.752
D (1.00) 1.219 0.230 2.311 (0.648)
Grid D 1.00 4.427 0.230 2.825 2.876
Grid E 1.00 6.161 0.230 2.825 4.003
Grid 3-3 1.00 4.419 0.230 2.825 2.871
Grid 3-3 1.00 10.770 0.110 2.825 3.347
Deduction
D1 (2.00) 1.067 0.230 2.311 (1.134)
partition wall 1.00 13.768 0.110 3.075 4.657
1.00 20.167 0.230 3.075 14.263
deduction
D (1.00) 1.219 0.230 2.311 (0.648)
D1 (1.00) 1.067 0.110 2.311 (0.271)
D2 (2.00) 0.914 0.110 2.311 (0.465)
Block 2
External wall
Grid 5-5 1.00 28.155 0.230 2.825 18.294

48
Detailed Estimate
Item Breadth Height

No. (m) (m)
Deduction
W5 (4.00) 4.267 0.230 2.825 (11.090)
W6 (1.00) 3.556 0.230 2.825 (2.310)
W7 (1.00) 3.810 0.230 2.825 (2.475)
Grid 7-7 1.00 25.640 0.230 2.825 16.660
Grid O 1.00 7.429 0.230 2.825 4.827
Grid 10 1.00 8.178 0.230 2.825 5.314
Grid F-F 1.00 5.035 0.230 2.825 3.271
Internal wall
Grid J-J 1.00 5.589 0.230 2.825 3.631
Grid K-K 1.00 5.589 0.230 2.825 3.631
Grid G-G 1.00 5.626 0.230 2.825 3.656
Deduction(D2) (2.00) 0.914 0.230 2.311 (0.972)
Grid 6-6 1.00 4.477 0.110 2.825 1.391
Partion wall 1.00 9.423 0.230 3.075 6.664
Deduction(D) (1.00) 1.219 0.230 2.311 (0.648)
Partion wall 1.00 2.438 0.230 3.075 1.724
Deduction(D3) (1.00) 1.829 0.230 2.311 (0.972)
W/C 1.00 73.366 0.110 3.075 24.816
Deduction -
D1 (2.00) 1.067 0.110 2.311 (0.542)
D2 (6.00) 0.914 0.110 2.311 (1.395)
Fifth Floor
Block 1
External wall
Parapet Wall 1.00 154.602 0.110 0.914 15.550
Grid 3-3 1.00 8.853 0.230 2.800 5.701
Deduction
W8 (2.00) 3.962 0.230 2.800 (5.103)
Grid 4-4 1.00 8.853 0.230 2.800 5.701
Deduction
DW (1.00) 3.962 0.230 2.800 (2.552)
W8 (1.00) 3.962 0.230 2.800 (2.552)
Grid B-B 1.00 4.427 0.230 2.800 2.851
Grid D-D 1.00 4.427 0.230 2.800 2.851
Total= 544.863 sqm
9.00 Plaster Works
Supplying and Laying of 12.5mm thick

cement sand plaster in (1:4) ratio on
ceiling of good finish including supply of
materials, racking the joint, wetting of
9.01
surfaces & curing the work at least 7days
engineer
Ceiling
Block 1
Slab sides 1.00 100.770 0.125 12.596
Slab sides 1.00 106.720 0.125 13.340
Slab sides 1.00 102.960 0.125 12.870
Slab sides 1.00 223.920 0.125 27.990
Slab sides 1.00 110.990 0.125 13.874
Slab sides 1.00 44.280 0.125 5.535
Block 2
Slab sides 1.00 93.512 0.125 11.689
Slab sides 1.00 92.232 0.125 11.529
Slab sides 1.00 74.232 0.125 9.279
Staricase
Block 1
Spiral staircase
Central Beam 1.00 7.570 0.460 13.929
waist slab 1.00 7.570 1.600 48.448
steps 21.00 1.600 0.153 20.536
Block 2
Spiral staircase
Central Beam 1.00 7.570 0.460 6.964
waist slab 1.00 7.570 1.600 24.224
steps 21.00 1.600 0.153 10.268
Open well staircase

Ground floor
First flight
Steps 9.00 1.200 Area= 0.023 0.243
landing 1.00 2.550 1.500 0.150 0.574
waist slab 1.00 3.354 1.200 0.150 0.604
second flight
Steps 9.00 1.200 Area= 0.023 0.243
waist slab 1.00 3.354 1.200 0.150 0.604
First Floor
First flight
Steps 9.00 1.200 Area= 0.023 0.243
landing 1.00 2.550 1.500 0.150 0.574
waist slab 1.00 3.354 1.200 0.150 0.604
second flight
Steps 9.00 1.200 Area= 0.023 0.243
waist slab 1.00 3.354 1.200 0.150 0.604

49
Detailed Estimate
Item Breadth Height

No. (m) (m)

cement sand plaster in (1:4) ratio on wall
of good finish including supply of
materials, racking the joint, wetting of
9.02
surfaces & curing the work at least 7days
engineer.
External Wall
Plinth beam
Block1
Grid 1-1 1.00 30.550 0.750 22.913
Grid 2-2 1.00 30.550 0.750 22.913
Grid 3-3 1.00 30.550 0.750 22.913
Grid A,B,C,D,E,F,G,H 8.00 9.160 0.750 54.960
Block2
Grid 5-5 1.00 25.655 0.750 19.241
Grid 6-6 1.00 25.655 0.750 19.241
Grid 8-8 1.00 8.960 0.750 6.720
Grid 9-9 1.00 11.414 0.750 8.561
Grid G,H,I,J,K,L,M,N, 8.00 7.460 0.750 44.760
Block 1 Shear wall first floor 2.00 52.48 3.200 335.872
Shear wall block 1&2 second floor 2.00 99.03 2.625 519.913
Block 1
Ground floor
External wall
Grid 1-1 1.00 34.129 3.075 104.946
Deduction
W4 (12.00) 0.914 1.829 (20.065)
W1 (1.00) 3.353 1.829 (6.131)
Grid 2-2 1.00 29.709 2.825 83.929
Deduction
D1 (5.00) 1.067 2.311 (12.327)
GridA-A 1.00 5.630 3.075 17.312
Deduction
W4 (2.00) 0.914 1.829 (3.344)
Grid H-H 1.00 5.630 3.075 17.312
Deduction
W4 (2.00) 0.914 1.829 (3.344)
First floor
Block 1
External wall
Grid 1-1 1.00 34.129 3.075 104.946
Deduction
W4 (12.00) 0.914 1.829 (20.065)
W1 (1.00) 3.353 1.829 (6.131)
Grid 2-2 1.00 29.709 3.075 91.356
Deduction
D1 (5.00) 1.067 2.311 (12.327)
GridA-A 1.00 5.630 3.075 17.312
Deduction
W4 (2.00) 0.914 1.829 (3.344)
Grid H-H 1.00 5.630 3.075 17.312
Deduction
W4 (2.00) 0.914 1.829 (3.344)
Railing wall 1.00 37.489 0.914 34.278
Second Floor
Block 1
External wall
Parapet Wall 1.00 41.197 0.914 37.668
Grid 2-2 1.00 30.174 3.075 92.784
Deduction -
W1 (6.00) 3.353 1.829 (36.786)
Grid 3-3 1.00 29.709 3.075 91.356
Deduction -
D (6.00) 1.219 2.311 (16.906)
GridA-A 1.00 7.460 3.075 22.940
Deduction -
W3 (1.00) 2.438 1.829 (4.459)
Grid H-H 1.00 7.460 3.075 22.940
Deduction -
W3 (1.00) 2.438 1.829 (4.459)
Railing wall 1.00 9.303 0.914 8.506
Block 2
External wall
Grid 5-5 1.00 28.440 3.075 87.454
Deduction -
W3 (5.00) 1.829 1.829 (16.721)
W2 (1.00) 3.048 1.829 (5.574)
Grid 6-6 1.00 9.391 2.825 26.530
Deduction -
D1 (1.00) 1.067 2.311 (2.465)
Third Floor
Block 1
External wall
Parapet Wall 1.00 37.692 0.914 34.464
Grid 2-2 1.00 30.174 3.075 92.784
Deduction
W1 (6.00) 3.353 1.829 (36.786)
Grid 3-3 1.00 29.709 3.075 91.356
Deduction
D (6.00) 1.219 2.311 (16.906)
GridA-A 1.00 7.460 3.075 22.940
Deduction
W3 (1.00) 2.438 1.829 (4.459)
Grid H-H 1.00 7.460 3.075 22.940
Deduction
W3 (1.00) 2.438 1.829 (4.459)
Railing wall 1.00 9.303 0.914 8.506
Block 2
External wall
Grid 5-5 1.00 28.440 3.075 87.454
Deduction -
W3 (5.00) 1.829 1.829 (16.721)
W2 (1.00) 3.048 1.829 (5.574)
Grid 6-6 1.00 16.173 3.075 49.731
Deduction -
D (1.00) 1.219 2.311 (2.818)
Grid 7-7 1.00 28.440 3.075 87.454
Grid O 1.00 8.629 3.075 26.535
Grid 10 1.00 8.578 3.075 26.378
Fourth Floor
Block 1

50
Detailed Estimate
Item Breadth Height

No. (m) (m)
External wall
Parapet Wall 1.00 35.863 0.914 32.792
Grid 2-2 1.00 30.174 3.075 92.784
Deduction -
DW (6.00) 4.216 2.438 (61.680)
Grid 4-4 1.00 24.376 3.075 74.955
Deduction -
D3 (1.00) 1.829 2.311 (4.226)
GridA-A 1.00 10.203 3.075 31.375
Deduction -
W3 (2.00) 2.438 1.829 (8.918)
Grid H-H 1.00 10.203 3.075 31.375
Deduction -
W3 (1.00) 2.438 1.829 (4.459)
Block 2
External wall
Grid 5-5 1.00 30.955 3.075 95.186
Deduction
W5 (4.00) 4.267 2.825 (48.217)
W6 (1.00) 3.556 2.825 (10.045)
W7 (1.00) 3.810 2.825 (10.763)
Grid 7-7 1.00 28.440 3.075 87.454
Grid O 1.00 8.629 3.075 26.535
Grid 10 1.00 8.578 3.075 26.378
Grid F-F 1.00 5.835 3.075 17.943
Fifth Floor
Block 1
External wall
Parapet Wall 1.00 154.602 0.914 141.361
Grid 3-3 1.00 10.203 3.075 31.375
Deduction -
W8 (2.00) 3.962 2.800 (22.188)
Grid 4-4 1.00 10.203 3.075 31.375
Deduction -
DW (1.00) 3.962 2.800 (11.094)
W8 (1.00) 3.962 2.800 (11.094)
Grid B-B 1.00 5.327 3.075 16.379
Grid D-D 1.00 5.327 3.075 16.379
Total 2,802.873 SqM
Internal Wall
Block 1
Ground floor
External wall
Grid 1-1 1.00 30.529 3.075 93.876
Deduction -
W4 (12.00) 0.914 1.829 (20.065)
W1 (1.00) 3.353 1.829 (6.131)
Grid 2-2 1.00 26.109 3.075 80.286
Deduction -
D1 (5.00) 1.067 2.311 (12.327)
GridA-A 1.00 4.730 3.075 14.545
Deduction -
W4 (2.00) 0.914 1.829 (3.344)
Grid H-H 1.00 4.730 3.075 14.545
Deduction -
W4 (2.00) 0.914 1.829 (3.344)
Internal wall
Grid B,C,D,E,F 10.00 4.730 3.075 145.448
Partition Wall -
w/c 10.00 16.458 3.075 506.096
D2 (12.00) 0.914 2.311 (25.359)
room partition 2.00 8.077 3.075 49.672
Deduction -
D1 (2.00) 1.067 2.311 (4.931)
D2 (2.00) 0.914 2.311 (4.226)
room partition 2 2.00 8.229 3.075 50.610
Deduction -
D1 (4.00) 1.067 2.311 (9.862)
First floor
Block 1
External wall
Grid 1-1 1.00 30.529 3.075 93.876
Deduction -
W4 (12.00) 0.914 1.829 (20.065)
W1 (1.00) 3.353 1.829 (6.131)
Grid 2-2 1.00 26.109 3.075 80.286
Deduction -
D1 (5.00) 1.067 2.311 (12.327)
GridA-A 1.00 4.730 3.075 14.545
Deduction -
W4 (2.00) 0.914 1.829 (3.344)
Grid H-H 1.00 4.730 3.075 14.545
Deduction -
W4 (2.00) 0.914 1.829 (3.344)
Internal wall -
Grid B,C,D,E,F 10.00 4.730 3.075 145.448
Partition Wall -
w/c 10.00 16.458 3.075 506.096
D2 (12.00) 0.914 2.311 (25.359)
-
Second Floor
Block 1
External wall
Grid 2-2 1.00 29.259 3.075 89.973
Deduction -
W1 (6.00) 3.353 1.829 (36.786)
Grid 3-3 1.00 26.109 3.075 80.286
Deduction -
D (6.00) 1.219 2.311 (16.906)
GridA-A 1.00 6.110 3.075 18.788
Deduction -
W3 (1.00) 2.438 1.829 (4.459)
Grid H-H 1.00 6.110 3.075 18.788
Deduction -
W3 (1.00) 2.438 1.829 (4.459)
Internal wall -
Grid B,C,D,E,F 12.00 5.697 3.075 210.201
Block 2
External wall
Grid 5-5 1.00 25.640 3.075 78.844
Deduction -
W3 (5.00) 1.829 1.829 (16.721)
W2 (1.00) 3.048 1.829 (5.574)

51
Detailed Estimate
Item Breadth Height

No. (m) (m)
Grid 6-6 1.00 8.191 3.075 25.188

Deduction -
D1 (1.00) 1.067 2.311 (2.465)
Internal wall -
Grid K-K 2.00 5.420 3.075 33.333
Grid L-L 2.00 7.460 3.075 45.879
Grid G-G 2.00 5.626 3.075 34.602
Grid H-H 2.00 5.035 3.075 30.965
W/C 2.00 73.366 3.075 451.201
Deduction -
D1 (4.00) 1.067 2.311 (9.862)
D2 (12.00) 0.914 2.311 (25.360)
Room 1 Partition -
2.00 8.483 3.075 52.172
Deduction -
D1 (8.00) 1.067 2.311 (19.724)
D2 (2.00) 0.914 2.311 (4.227)
-
Room 2 Partition -
2.00 22.149 3.075 136.215
Deduction -
D1 (2.00) 1.067 2.311 (4.931)
D (2.00) 1.219 2.311 (5.636)
W/C 2.00 5.334 3.075 32.802
Deduction -
D2 (4.00) 0.914 2.311 (8.453)
230 partition wall 2.00 13.833 3.075 85.073
Third Floor
Block 1
External wall
Grid 2-2 1.00 29.259 3.075 89.973
Deduction -
W1 (6.00) 3.353 1.829 (36.786)
Grid 3-3 1.00 26.109 3.075 80.286
Deduction -
D (6.00) 1.219 2.311 (16.906)
GridA-A 1.00 6.110 3.075 18.788
Deduction -
W3 (1.00) 2.438 1.829 (4.459)
Grid H-H 1.00 6.110 3.075 18.788
Deduction -
W3 (1.00) 2.438 1.829 (4.459)
Internal wall -
Grid B,C,D,E,F 12.00 5.697 2.825 193.112
Block 2
External wall
Grid 5-5 1.00 25.640 3.075 78.844
Deduction -
W3 (5.00) 1.829 1.829 (16.721)
W2 (1.00) 3.048 1.829 (5.574)
Grid 6-6 1.00 14.373 3.075 44.196
Deduction -
D (1.00) 1.219 2.311 (2.818)
Grid 7-7 1.00 25.640 3.075 78.844
Grid O 1.00 7.429 3.075 22.845
Grid 10 1.00 8.178 3.075 25.148
Internal wall -
Grid J-J 2.00 5.420 3.075 33.333
Grid K-K 2.00 5.420 3.075 33.333
Grid L-L 2.00 5.420 3.075 33.333
Grid G-G 2.00 5.626 3.075 34.602
Grid H-H 2.00 5.035 3.075 30.965
Deduction(D) (2.00) 1.219 2.311 (5.636)
Grid F-F 2.00 5.035 3.075 30.965
W/C 2.00 73.366 3.075 451.201
Deduction -
D1 (4.00) 1.067 2.311 (9.862)
D2 (12.00) 0.914 2.311 (25.360)
Room 1 Partition -
2.00 8.001 3.075 49.204
Deduction -
D (2.00) 1.219 2.311 (5.636)
Fourth Floor
Block 1
External wall
Grid 2-2 1.00 29.259 3.075 89.973
Deduction -
DW (6.00) 4.216 2.438 (61.680)
Grid 4-4 1.00 21.676 3.075 66.653
Deduction -
D3 (1.00) 1.829 2.311 (4.226)
GridA-A 1.00 8.853 3.075 27.223
Deduction -
W3 (2.00) 2.438 1.829 (8.918)
Grid H-H 1.00 8.853 3.075 27.223
Deduction -
W3 (1.00) 2.438 1.829 (4.459)
Internal wall
Grid B 2.00 8.853 3.075 54.447
D (2.00) 1.219 2.311 (5.635)
Grid D 2.00 4.427 3.075 27.223
Grid E 2.00 6.161 3.075 37.890
Grid 3-3 2.00 4.419 3.075 27.179
Grid 3-3 2.00 10.770 3.075 66.237
Deduction
D1 (4.00) 1.067 2.311 (9.862)
partition wall 2.00 13.768 3.075 84.675
2.00 20.167 3.075 124.025
deduction
D (2.00) 1.219 2.311 (5.635)
D1 (2.00) 1.067 2.311 (4.931)
D2 (4.00) 0.914 2.311 (8.453)
Block 2
External wall
Grid 5-5 1.00 28.155 3.075 86.576
Deduction -
W5 (4.00) 4.267 2.825 (48.217)
W6 (1.00) 3.556 2.825 (10.045)
W7 (1.00) 3.810 2.825 (10.763)
Grid 7-7 1.00 25.640 3.075 78.844
Grid O 1.00 7.429 3.075 22.845
Grid 10 1.00 8.178 3.075 25.148
Grid F-F 1.00 5.035 3.075 15.483
Internal wall -

52
Detailed Estimate
Item Breadth Height

No. (m) (m)
Grid J-J 2.00 5.589 3.075 34.371

Grid K-K 2.00 5.589 3.075 34.371
Grid G-G 2.00 5.626 3.075 34.602
Deduction(D2) (4.00) 0.914 2.311 (8.453)
Grid 6-6 2.00 4.477 3.075 27.531
Partion wall 2.00 9.423 3.075 57.952
Deduction(D) (2.00) 1.219 2.311 (5.636)
Partion wall 2.00 2.438 3.075 14.995
Deduction(D3) (2.00) 1.829 2.311 (8.453)
W/C 2.00 73.366 3.075 451.201
Deduction -
D1 (4.00) 1.067 2.311 (9.862)
D2 (12.00) 0.914 2.311 (25.360)
Fifth Floor
Block 1
External wall
Grid 3-3 1.00 8.853 3.075 27.223
Deduction -
W8 (2.00) 3.962 2.800 (22.188)
Grid 4-4 1.00 8.853 3.075 27.223
Deduction -
DW (1.00) 3.962 2.800 (11.094)
W8 (1.00) 3.962 2.800 (11.094)
Grid B-B 1.00 4.427 3.075 13.612
Grid D-D 1.00 4.427 3.075 13.612
10.00 Painting Works
Supplying & applying 3 coats Cement

putty on plastered surface all complete as
10.01
instruction of site engineer
same as plaster in walls 11,157.013

Total= 11,157.013 sqm
Supplying & applying 2 coats Emulsion

painting in Internal Room of approved
colour with one coat of primer Painting
10.02 over porperly cleaned surface at outside
of building all complete as per approved
drawing, Specification and instruction of
site engineer.
same as plaster in internal wall 8,354.140

Supplying & applying 2 coats of weather

paint at outside of Building of approved
colour with one coat of primer Painting
10.03 over porperly cleaned surface at outside
of building all complete as per approved
drawing, Specification and instruction of
site engineer.
same as plaster in external wall
2,802.873
11.00 Flooring:-
Plain cement Concrete (PCC)(38mm) in

1:2:4ratio for foundations and flooring
and machine crushed stone aggregate
11.01 including supply of materials,mixing,
laying, curing the work at least 7 days etc
engineer.
Block 1
Block 2
3mm punning in 1:1 ratio for flooring

11.02 laying, curing the work at least 7 days etc
engineer.
same as 38mm PCC 1,819.016


53
Detailed Estimate
Item Breadth Height

No. (m) (m)
Supplying and laying 6 mm thick

porcelain glazed/non-glazed tiles in
11.03 cement sand mortar (1:4) ratio with
approved quality on wall and floor all
complete.
Block 1
Block 2
Total= 828.330 sqm
Providing and laying 16mm thick marble

on floor with 20mm 1:4 c/s motar
11.04 including grinding and polishing as per
drawing, specification and instruction of
engineer.
Staricase
Block 1
Spiral staircase
steps 21.00 1.600 0.453 60.856
Block 2
steps 21.00 1.600 0.453 30.428
Open well staircase

Ground floor
First flight
Steps 9.00 1.200 0.450 4.860
landing 1.00 2.550 1.500 3.825
second flight
Steps 9.00 1.200 0.450 4.860
First Floor
First flight
Steps 9.00 1.200 0.450 4.860
landing 1.00 2.550 1.500 3.825
second flight
Steps 9.00 1.200 0.450 4.860
2.00 area= 32.126 64.251
Total= 182.626 sqm
Supplying, making and fitting fixing of

stainless steel pipe railling with 50mm
dia. stainless steel pipe handrail three
rows 25mm dia stainless steel pipe in
12.00
between handrail and floor and 39 mm
dia. stainless steel pipe for vertical post @
2m c/c including welding, cutting all
complete (per Rm)
Staircase railing 1.000 105.528 105.528

Total= 105.528 Rm
Earth filling of Excavated furface in 150

mm thick layer, watering, ramming
including supply of filling materials
within 10 m distance all complete as per
13.00 approved drawing,Specification and
35% OF Excavated Surface 490.088

floor 1 1.00 area= 237.800 0.625 148.625
floor 1 1.00 area= 363.800 0.625 227.375
Total= 866.088 cum
14.00 Surface dressing and filling hole 1.00 area= 237.800 237.800
1.00 area= 363.800 363.800
Total= 601.600 sqm
Elastocrete cementitious elastomeric

water proofing coating 2 components
capacity per kg 6 sq.ft for 2 coat
15.00 including supplying and applying all
complete work as per approved drawing
,specification and instruction of site
engineer.
Block 1
Block 2
Total= 828.330 sqm
16.00 Door window

Block 1
Ground floor
W4 (12.00) 0.914 1.829 20.065
W1 (1.00) 3.353 1.829 6.131
D1 (5.00) 1.067 2.311 12.327
W4 (2.00) 0.914 1.829 3.344
W4 (2.00) 0.914 1.829 3.344
D2 (6.00) 0.914 2.311 12.679
D1 (1.00) 1.067 2.311 2.465
D2 (1.00) 0.914 2.311 2.113
D1 (2.00) 1.067 2.311 4.931
First floor
Block 1
W4 (12.00) 0.914 1.829 20.065
W1 (1.00) 3.353 1.829 6.131
D1 (5.00) 1.067 2.311 12.327
W4 (2.00) 0.914 1.829 3.344
W4 (2.00) 0.914 1.829 3.344
D2 (6.00) 0.914 2.311 12.679
-
Second Floor
Block 1
W1 (6.00) 3.353 1.829 36.786
D (6.00) 1.219 2.311 16.906
W3 (1.00) 2.438 1.829 4.459
W3 (1.00) 2.438 1.829 4.459

54
Detailed Estimate
Item Breadth Height

No. (m) (m)
Block 2
W3 (5.00) 1.829 1.829 16.721
W2 (1.00) 3.048 1.829 5.574
D1 (1.00) 1.067 2.311 2.465
D1 (2.00) 1.067 2.311 4.931
D2 (6.00) 0.914 2.311 12.680
D1 (4.00) 1.067 2.311 9.862
D2 (1.00) 0.914 2.311 2.113
D1 (1.00) 1.067 2.311 2.466

D (1.00) 1.219 2.311 2.818
D2 (2.00) 0.914 2.311 4.227
Third Floor
Block 1
W1 (6.00) 3.353 1.829 36.786
D (6.00) 1.219 2.311 16.906
W3 (1.00) 2.438 1.829 4.459
W3 (1.00) 2.438 1.829 4.459
Block 2
W3 (5.00) 1.829 1.829 16.721
W2 (1.00) 3.048 1.829 5.574
D (1.00) 1.219 2.311 2.818
Deduction(D) (1.00) 1.219 2.311 2.818
D1 (2.00) 1.067 2.311 4.931
D2 (6.00) 0.914 2.311 12.680
D (1.00) 1.219 2.311 2.818
Fourth Floor
Block 1
DW (6.00) 4.216 2.438 61.680
D3 (1.00) 1.829 2.311 4.226
W3 (2.00) 2.438 1.829 8.918
W3 (1.00) 2.438 1.829 4.459
D (1.00) 1.219 2.311 2.818
D1 (2.00) 1.067 2.311 4.931
D (1.00) 1.219 2.311 2.818
D1 (1.00) 1.067 2.311 2.465
D2 (2.00) 0.914 2.311 4.226
Block 2
External wall
W5 (4.00) 4.267 2.825 48.217
W6 (1.00) 3.556 2.825 10.045
W7 (1.00) 3.810 2.825 10.763
Deduction(D2) (2.00) 0.914 2.311 4.227
Deduction(D) (1.00) 1.219 2.311 2.818
Deduction(D3) (1.00) 1.829 2.311 4.227
D1 (2.00) 1.067 2.311 4.931
D2 (6.00) 0.914 2.311 12.680
Fifth Floor
Block 1
W8 (2.00) 3.962 2.800 22.188
DW (1.00) 3.962 2.800 11.094
W8 (1.00) 3.962 2.800 11.094
Total= 601.553 Sq.M
17.00 Miscellaneous
Salnted slab
i Brick work 1.00 Area= 8.780 12.496 109.711 Sq.M
ii Tile work 1.00 area= 65.373 65.373 Sq.M
iii Timber Column

18.00 Area= 0.171 2.743 8.424
18.00 area= 0.279 0.200 1.005
Total 9.428 CuM
iv Gajur 7.00 7.000 Nos

55

Durgauli, Kailali
Detailed Estimate (Septic Tank and Soak Pit)
Err:509
Err:509
SN Description of Works No. Length Breadth Height Quantity Remarks
1.0 Earthwork
Earthwork in excavation in boulder mixed and

hard soil in foundation, trenches including
1.1 timbering and shoring and 30m lead and 1.5m
lift all complete as per design, drawing and
specifications.
Construction of Septic tank as per drawing and
1 7.600 3.000 1.800 41.040
specification.
Construction of Soak pit as per drawing and
1 Area= 9.621 1.800 17.318
specification.
Total 58.358 Cum
1.2 levelling of the required depth all complete as
per the instructions of the site engineer.
Backfill @ 10% of Excavation Work Quantity 5.836
Total 5.836 Cum
2.0 Masonry Works

Providing and laying of chimney made brick in
1:4 c/s mortar with proper curing in perfect line
2.1
and level all complete as per the instructions of
the site engineer.
specification.
Long wall 1 7.340 0.600 0.300 1.321
Short wall 1 2.440 0.600 0.300 0.439
Long wall 1 7.040 0.450 0.300 0.950
Short wall 1 2.240 0.450 0.300 0.302
Long wall 1 6.840 0.350 0.300 0.718
Short wall 1 2.000 0.350 0.300 0.210
Long wall 1 6.600 0.230 0.770 1.169
Short wall 1 1.540 0.230 0.770 0.273
Partation wall 1 1.540 0.110 1.480 0.251
1 Perimeter= 2.780 1.800 5.005
specification.
Total 10.638 Cum
foundation complete to level including sand
2.2
filling on joints, as per drawing, specification
and instruction of engineer, all complete.

56

Durgauli, Kailali
Err:509
Err:509
1 7.600 3.000 0.100 2.280
specification.
Total 2.280 Cum
Plain Cement Concrete ( PCC) work in (1:3:6) in

foundation with cement, sand and crushed stone
3.1 aggregate including mixing, laying, finishing to
approved level, line and dimensions and curing
all complete as per specification.

1 7.600 3.000 0.075 1.710
specification.
Total 1.710 Cum
Plain Cement Concrete (PCC) work in (1:1.5:3)

for M20 RCC works in sanitary work,
foundation, columns, beams and slabs with
cement, sand, and crushed stone aggregate of
3.2
approved size including mixing with concrete
mixture, compacting the concrete with vibrator
machine, laying, finishing to approved level,
lines and dimensions and curing all complete.

specification.
Base 1 7.600 3.000 0.075 1.710
Cover 1 6.600 2.000 0.080 1.056
specification.
Slab cover 2 Area= 3.142 0.100 0.628
Total 3.394 Cum

3.3
annealed tying binding wire all complete as per
approved drawing, Specification and instruction
of site engineer.
@ 1.5% of RCC Volume 399.681

Total 399.681 Kg
4.0 Formworks

57

Durgauli, Kailali
Err:509
Err:509

waterproof plywood for all RCC works of any
shape or size and at any level with necessary MS
4.1 propping, scaffolding, staging, supporting,
cutting holes for utilization works and removal
of formwork and lead up to 30m all complete as
per specification and instruction of site engineer.

specification.
Base side 1 perimeter 20.760 0.100 2.076
Cover 1 6.600 2.000 13.200
Cover side 1 perimeter 17.200 0.100 1.720
specification.
Cover 2 Area= 3.142 6.283
Cover Side 2 Perimeter= 6.283 0.100 1.257
Total 24.536 Sqm
5.0 Flooring Works
Sand filling work including compaction and
Soak Pit 1 Perimeter= 9.645 1.800 17.360
Total 17.360 Sqm
Providing, laying & curing of 12.5 mm thick

(1:4) c/s plaster work in wall surfaces including
6.1 chipping & wetting the concrete surfaces
finished in perfect plumb, lines and level as per

specification.
Long wall 1 7.340 0.600 0.300 1.321
Short wall 1 2.440 0.600 0.300 0.439
Long wall 1 7.040 0.450 0.300 0.950
Short wall 1 2.240 0.450 0.300 0.302
Long wall 1 6.840 0.350 0.300 0.718
Short wall 1 2.000 0.350 0.300 0.210
Long wall 1 6.600 0.230 0.770 1.169
Short wall 1 1.540 0.230 0.770 0.273

58

Durgauli, Kailali
Err:509
Err:509
Partation wall 2 1.540 0.110 1.480 0.501
Total 5.884 Sqm

59

Durgauli, Kailali
Detailed Estimate (25 cum Water Tank)
Err:509
###
1.0 Earthwork
Earthwork in excavation in boulder mixed
and hard soil in foundation, trenches
1.1 including timbering and shoring and 30m
lead and 1.5m lift all complete as per design,
drawing and specifications.
1 9.000 2.600 2.350 54.990
Total 54.990 Cum

Backfill @ 10% of Excavation Work Quantity 5.499

Total 5.499 Cum
2.0 Masonry Works

Providing and laying of chimney made brick
in 1:4 c/s mortar with proper curing in perfect
2.1
line and level all complete as per the
instructions of the site engineer.
Long wall 2 8.910 0.230 2.200 9.017
Short wall 2 2.040 0.230 2.200 2.064
Total 11.081 Cum

foundation complete to level including sand
2.2 filling on joints, as per drawing,
specification and instruction of engineer, all
complete.
1 9.000 2.600 0.100 2.340
Total 2.340 Cum
Plain Cement Concrete ( PCC) work in
(1:3:6) in foundation with cement, sand and
crushed stone aggregate including mixing,
3.1
laying, finishing to approved level, line and
dimensions and curing all complete as per
specification.
1 9.000 2.600 0.075 1.755
Total 1.755 Cum

60

Durgauli, Kailali
Err:509
###
Plain Cement Concrete (PCC) work in

(1:1.5:3) for M20 RCC works in sanitary
work, foundation, columns, beams and slabs
with cement, sand, and crushed stone
3.2 aggregate of approved size including mixing
with concrete mixture, compacting the
concrete with vibrator machine, laying,
finishing to approved level, lines and
dimensions and curing all complete.
Long wall 2 8.450 0.100 2.000 3.380

Short Wall 2 1.840 0.100 2.000 0.736
Base 1 8.450 2.040 0.075 1.293
Slab cover 1 8.450 2.040 0.100 1.724
Total 7.133 Cum

3.3
annealed tying binding wire all complete as
@ 1.5% of RCC Volume 839.870

Total 839.870 Kg
5.0 Formworks

waterproof plywood for all RCC works of
any shape or size and at any level with
necessary MS propping, scaffolding, staging,
5.1
supporting, cutting holes for utilization works
and removal of formwork and lead up to
30m all complete as per specification and
Long Wall 2 8.450 2.000 33.800

Short Wall 2 1.840 2.000 7.360
Cover 1 8.450 2.040 17.238
Cover Side 1 Perimeter= 20.980 0.100 2.098
Total 60.496 Sqm

61

Durgauli, Kailali
Err:509
###
Providing, laying & curing of 12.5 mm thick

(1:4) c/s plaster work in wall surfaces
including chipping & wetting the concrete
7.1
surfaces finished in perfect plumb, lines and
level as per specification and instruction of
site engineer.
Long wall 2 8.910 0.230 2.200 9.017

Short wall 2 2.040 0.230 2.200 2.064
Total 11.081 Sqm

62

Durgauli, Kailali
Detail Estimate (Manhole)

Err:509
Err:509
S.N. Description of Work No. Length Breadth Height Quantity Unit Remarks
Construction work of Manholes:-8 nos
Earthwork in excavation in soft type soils in
foundation including 30m hauling distance
1 and 1.5 m. lift all complete in approval of 8 1.10 1.100 1.300 12.58 m3
site engineer.
Supplying and Soling Local flat brick in

proper line and level with sand filling all
2 8 1.10 1.100 9.68 sqm
Plain cement concrete(PCC) in 1:3:6 ratio

for foundations and flooring with approved
quality of cement,sand and machine crushed
stone aggregate including supply of
3 8 1.10 1.100 0.075 0.72 m3
materials,mixing,laying,curing the work at
least 7 days etc all complete as per approved
drawing specification and instruction of site
engineer.

Brickwork in 1:4 C/S mortar in perfect line
level finish including supply of materials,
wetting the bricks, racking the joints and
curing the work for at least 7 days all
4 complete as per approved drawing,
Long Wall :- 16 0.91 0.250 0.900 3.27

Short Wall:- 16 0.45 0.250 0.900 1.62
Total= 4.89 m3
Plain cement Concrete (PCC) for RCC works
M 20 (1:1.5:3) with approved quality of
cement, sand and machine crushed stone
aggregate including supply of
5 materials,mixing, laying, curing the work at 8 0.91 0.910 0.100 0.66 m3
least 7 days etc all complete as per approved
drawing, Specification and instruction of site
engineer.

63

Durgauli, Kailali
Detail Estimate (Manhole)

Err:509
Err:509
S.N. Description of Work No. Length Breadth Height Quantity Unit Remarks
TMT steel reinforcement bar of Fe 500 grade

cutting, binding and fixing in position with
6 annealed tying binding wire including 30m 93.26 kg
haulage all complete as per approved
drawing specification and instruction of site
engineer.

cement sand plaster in (1:4) ratio on wall of
good finish including supply of materials,
racking the joint, wetting of surfaces &
7 curing the work at least 7days all complete
as per approved drawing, Specification and
Surface 8 1.80 0.900 12.96

At base of manholes 8 0.45 0.450 1.62
At cover of man holes 8 1.51 1.510 18.24
Total= 32.82 m2

SUMMARY OF COSTS FOR SANITARY WORKS
Project :
Site Location: KAILALI ward-9

Date: 16th October 2020
S.NO DESCRIPTION OF WORKS AMOUNT (NRs.)
A. TOTAL COST OF SANITARY WORKS FOR GROUND FLOOR 122,587.36

B. TOTAL COST OF SANITARY WORKS FOR FIRST FLOOR 71,056.75
C. TOTAL COST OF EXTERNAL SANITARY WORKS 328,900.46
SUB TOTAL (A+B+C+D+E+F) 522,544.56
GRAND TOTAL 522,544.56

In words:FIVE LAKH THIRTEEN THOUSAND FIVE HUNDRED AND TEN RUPEES SEVENTY FOUR PAISE ONLY
Kanya Mandir Secondary School Summary : Page 64 of 108

65

Durgauli, Kailali
RATE ANALYSIS (Civil Works)
Err:509
Err:509 F.Y.: 2077-078
Site prepatation for fascine laying, each works in excavation of trench in soft clay and silty soil including
1.5m lift and 10m lead (per cum)
S.N. Description Unit Quantity Rate (Rs/Unit) Amount Total Amt. Remarks
1 Labour Cost
Unskilled Labour md 0.70000 580.00 406.00 406.00
2 Total cost including 3% for tools and plants 418.18
3 15% Contractor Overhead 62.73
4 Grand Total 480.91 Rs/cum
Site prepatation for fascine laying, each works in excavation of trench in hard clay and gravel containing
soil including 1.5m lift and 10m lead (per cum) (upto 30 cm.)
1 Labour Cost
2 Total cost including 3% for tools and plants 477.92
Backfilling work including compaction and levelling of the required depth all complete (per cum)
1 Labour Cost
2 Material Cost
Soil cum 0.00000 832.20 0.00 0.00
3 Cost including 3% for tools and plants 298.70
Brick masonry work in 1:4 cement sand mix ratio (per cum) for ground Floor
1 Labour Cost
Skilled Labour md 1.50000 850.00 1275.00
2 Material Cost
Bamboo no 2.00000 380.00 760.00

66

Durgauli, Kailali
Err:509
Err:509 F.Y.: 2077-078
Ropes kg 1.00000 131.00 131.00
Bricks no 560.00000 13.39 7498.40
Cement kg 100.00000 17.28 1728.00
Sand cum 0.28000 1042.20 291.82 10409.22
Brick masonry work in 1:4 cement sand mix ratio (per cum) for above ground floor
1 Labour Cost
2 Material Cost
Bamboo no 2.00000 380.00 760.00
Ropes kg 1.00000 131.00 131.00
Bricks no 560.00000 13.39 7498.40
Cement kg 100.00000 17.28 1728.00
Sand cum 0.28000 1042.20 291.82 10409.22
Stone masonry work in 1:4 cement sand mix ratio (per cum)
1 Labour Cost
2 Material Cost
Stone cum 1.10000 1954.29 2149.72
Cement bag 3.18000 864.00 2747.52
Sand cum 0.45000 1042.20 468.99 5366.23

67

Durgauli, Kailali
Err:509
Err:509 F.Y.: 2077-078
Dry Brick Soling (per sqm)
1 Labour Cost
2 Material Cost
Sand cum 0.07000 1042.20 72.95
Brick no 42.00000 13.39 562.38 635.33
3 Sub - total 1930.33
5 Grand Total 2219.88 Rs/sqm
Dry Stone Soling (per cum)

1 Labour Cost
2 Material Cost
Stone cum 1.10000 1954.29 2149.72 2149.72
3 Sub - total 3444.72
1:3:6 P.C.C. work in foundation (per cum)

1 Labour Cost
2 Material Cost
Cement kg 220.00000 17.28 3801.60
Sand cum 0.47000 1042.20 489.83
Aggregate of 40 mm cum 0.65000 1729.50 1124.18
Aggregate of 20 mm cum 0.24000 2209.50 530.28 5945.89

68

Durgauli, Kailali
Err:509
Err:509 F.Y.: 2077-078
1:1.5 :3 R.C.C. work in superstructural component (per cum)

1 Labour Cost
2 Material Cost
Cement kg 400.00000 17.28 6912.00
Sand cum 0.42500 1042.20 442.94
1:2:4 R.C.C. work in superstructural component (per cum)

1 Labour Cost
2 Material Cost
Cement kg 320.00000 17.28 5529.60
Sand cum 0.44500 1042.20 463.78
1:1:2 R.C.C. work in superstructural component (per cum)

1 Labour Cost
2 Material Cost
Cement kg 610.00000 17.28 10540.80

69

Durgauli, Kailali
Err:509
Err:509 F.Y.: 2077-078
Sand cum 0.42500 1042.20 442.94
Reinforcement for R.C.C. work (per kG)

1 Labour Cost
2 Material Cost
Steel kg 1.05000 82.20 86.30
Binding wire kg 0.01000 106.20 1.06 87.37
5 Grand Total 120.80 Rs/kg
Form work in column(per sqm)

1 Labour Cost
2 Material Cost
Nails kg 0.25000 115.20 28.80
Local Wood cum 0.00190 35317.54 67.10
metal prop no 0.05400 1942.93 104.92
plywood 19mm sqm 0.06930 1619.48 112.23 313.05
Form work in beam and slab(per sqm)

1 Labour Cost

70

Durgauli, Kailali
Err:509
Err:509 F.Y.: 2077-078
2 Material Cost
Nails kg 0.25000 115.20 28.80
Local Wood cum 0.00400 35317.54 141.27
metal prop no 0.04000 1942.93 77.72
plywood 19mm sqm 0.16500 1619.48 267.21 515.00
38 mm thick Salwood paneled door and window shutter work (per sqm)
1 Labour Cost
2 Material Cost
Saal Wood cum 0.03962 204367.54 8097.58
100mm hinge no. 2.83019 27.58 78.07
150mm cheskini no. 0.94340 80.20 75.66
225 mm locking set no. 0.47170 430.20 202.92
Simple handle no. 0.94340 50.20 47.35
Screw and nails no. 1.00000 60.00 60.00 8561.58
3 Sub - total 12844.60
5 Grand Total 14771.29 Rs/sq.m.
Salwood chaukhat work (per cum)

1 Labour Cost
2 Material Cost
Timber cum 1.10000 204367.54 224804.30
Hold fast no. 92.00000 20.91 1923.65
Screw no. 184.00000 3.80 698.28 227426.23
3 Sub - total 258298.23

71

Durgauli, Kailali
Err:509
Err:509 F.Y.: 2077-078
5 Grand Total 297042.97 Rs/cu.m.
38 mm thick 1:2:4 Cement Concrete flooring (Screening) (per sqm)

Labour Cost
1 Skilled Labour md 0.13000 850.00 110.50
Material Cost
Sand cum 0.02000 1042.20 20.84
Aggregate (12.5 mm ) cum 0.04000 1559.50 62.38
Cement kg. 13.00000 17.28 224.64 307.86
3 Sub - total 534.36
Porcelene glazed tile work in 1:4 cement sand mortar (per sqm)
1 Labour Cost
Material Cost
2 Cement bag 0.11000 864.00 95.04
Sand cum 0.02000 1042.20 20.84
Porcelene glazed tile sqm 1.10000 1077.38 1185.11
White cement kg. 0.33000 40.20 13.26 1314.26
3 Sub - total 2680.26
Sand Filling (per cum)

1 Labour Cost
Unskilled Labour md 0.70000 580 406.00 406.00
2 Material Cost
Sand cum 1.10000 1042.20 1146.42 1146.42

72

Durgauli, Kailali
Err:509
Err:509 F.Y.: 2077-078
Soil Filling without soil (per cum)

1 Labour Cost
2 Material Cost
Soil cum 0.00000 832.20 0.00 0.00
Soil Filling including soil (per cum)

1 Labour Cost
2 Material Cost
Soil cum 1.50000 832.20 1248.30 1248.30
3 mm thick cement punning (per sqm)

1 Labour Cost
Skilled labour md 0.10000 850.00 85.00
2 Material Cost
Cement bag 0.11000 864.00 95.04 95.04
16 mm thick marble flooring in 20 mm thick 1:4 cement sand mix ratio mortar including grinding and
polishing (per sqm)

73

Durgauli, Kailali
Err:509
Err:509 F.Y.: 2077-078
Labour Cost
1 Skilled Labour md 0.13000 850.00 110.50
Material Cost
2 Cement kg. 13.00000 17.28 224.64
Sand cum 0.02000 1042.20 20.84
Marble (16 mm) sqm 1.10000 1461.95 1608.15
Oxalic acid kg. 0.04000 170.20 6.81
Candle polish kg. 0.01000 620.20 6.20
Tarpentine oil litre 0.05000 193.20 9.66
Carborandom stone no 0.04000 645.20 25.81 1902.11
3 Sub - total 2128.61
12.5 mm thick cement plaster work in 1:4 cement sand mix ratio (per sqm) other than ceiling
1 Labour Cost
2 Material Cost
Bamboo no 0.02000 380.98 7.62
Ropes kg 0.01000 131.20 1.31
Cement kg 3.82000 17.28 66.01
Sand cum 0.01570 1042.20 16.36 91.30
12.5 mm thick cement plaster work in 1:4 cement sand mix ratio (per sqm) in ceiling
1 Labour Cost
2 Material Cost

74

Durgauli, Kailali
Err:509
Err:509 F.Y.: 2077-078
Bamboo no 0.02000 380.98 7.62
Ropes kg 0.01000 131.20 1.31
Cement kg 3.82000 17.28 66.01
Sand cum 0.01570 1042.20 16.36 91.30
Two Coat of washable distemper paint with one coat primer (per sqm)
1 Labour Cost
2 Material Cost
Cement Primer kg 0.08000 413.20 33.06
Washable Distemper lit 0.16000 264.20 42.27 75.33
3 Sub- Total 158.27
5 Total Cost 182.01 Rs/sqm
Two Coat of weathercoat paint on plaster surface (per sqm)

1 Labour Cost
2 Material Cost
Primer lit 0.08100 413.20 33.47
weathercoat paint lit 0.02000 1260.20 25.20 58.67
3 Sub- Total 207.07
Readymade enamel paint two coats (per sqm)

a. Primer
1 Labour Cost

75

Durgauli, Kailali
Err:509
Err:509 F.Y.: 2077-078
2 Material Cost
Primer litre 0.08100 369.20 29.90 29.90
3 Sub - total 72.80
b. First coat
1 Labour Cost
2 Material Cost
Prepared enamel color litre 0.09000 630.20 56.72 56.72
c. Second coat
1 Labour Cost
2 Material Cost
Prepared enamel color litre 0.07000 630.20 44.11 44.11
3 Sub - total 95.51
6 Total cost for double coat 321.01 Rs/sqm
Supplying & applying 3 coats Cement putty on plastered surface all complete as per approved
drawing, Specification and instruction of site engineer (per sqm)
1 Labour Cost
a First Coat
b Second coat

76

Durgauli, Kailali
Err:509
Err:509 F.Y.: 2077-078
c Third coat
2 Material Cost
a First Coat
White cement kg 0.12000 40.20 4.82
gum lit 0.00480 0.00 0.00 4.82
b Second coat
White cement kg 0.22000 40.20 8.84
gum lit 0.00880 16.00 0.14 8.98
c Third coat
White cement kg 0.32000 40.20 12.86
gum lit 0.01280 0.00 0.00 12.86
3 Sub- Total 97.82
Supplying and laying of one layer of polyethene sheet (500 Gauge) (per sqm)
1 Labour Cost
UnSkilled labour md 0.06000 580.00 34.80 85.80
2 Material Cost
Polyethene Sheet sqm 1.10000 220.29 242.32 242.32
Elastocrete cementitious elastomeric water proofing coating (per sqm)
1 Labour+ Material Cost
Elastocrete cementitious
elastomeric water sqm 1.00000 559.72 559.72 559.72
proofing

77

Durgauli, Kailali
Err:509
Err:509 F.Y.: 2077-078
Providing, fabricating & fixing metal spiral stair using 25x25x5mm angle, 20x4.5mm grill plate, 32mm
dia. MS black pipe (medium) hand rail and 20x20x2mm square pipe with 750mm wide steps and
100mm dia main post all complete (per Rm)
Metal Spiral Stair Rm 1.00000 9433.63 9433.63 9433.63
3 Grand Total 10848.67 Rs/Rm
Supplying, making and fitting fixing of stainless steel pipe railling with 50mm dia. stainless steel pipe
handrail three rows 25mm dia stainless steel pipe in between handrail and floor and 39 mm dia.
stainless steel pipe for vertical post @ 2m c/c including welding, cutting all complete (per Rm)
Stainless Steel Pipe Rm 1.00000 2811.11 2811.11 2811.11
Two/three paneled Aluminium sliding window with fixed ventilation section size (101.6x38.1x1.2)mm
and 4mm clear glass, auto lock, knobs, gaskets including mosquito-proof net panel.
Sliding Window sqm 1.00000 8559.75 8559.75 8559.75
3 Grand Total 9843.71 Rs/Sqm
Supplying and fixing aluminium hinge fabrication, natural colour anod aluminium door including
door closer, americian handle, stopper, aldrop, lock, rubber, brush, gaskets and necessary
hardware,etc with section size (101.6x44.5x1.2)mm as per specification and instruction of site
engineer. per sqm)
Door sqm 1.00000 10359.75 10359.75 10359.75
Laying Interlocking concrete paver (per sqm)

78

Durgauli, Kailali
Err:509
Err:509 F.Y.: 2077-078
1 Labour Cost
2 Material Cost
Interlocking block sqm 1.10000 1193.79 1313.17
Stone Dust (area*5cm) sqm 0.05500 40.00 2.20
Stone Dust cum 0.07100 614.75 43.65 1359.02
3 Sub total 2024.02
Gabion Crate in stone filling with gabion box, assembling binding all complete (per cum)
1 Labour Cost
2 Material Cost
Stone cum 1.10000 1954.29 2149.72
gabion bax of mesh size

100X120 mm, mesh wire
3 mm, selvedge wire 3.9 cum 1.00000 0.00 0.00 2149.72
mm and lacing wie 2.4
mm
3 Sub total 2891.92
5 Total Cost 3325.71 Rs/cum
Supplying, making and fitting fixing of mild steel hollow pipe including welding, cutting and two coat
primer all complete as per specification and instruction of site engineer (per Kg)
1 Labour Cost
Unskilled Labour md 0.04000 850.00 34.00
Skilled labour md 0.04000 580.00 23.20 57.20
2 Material Cost
All sizes mild steel pipe Kg 1.10000 99.20 109.11
Primer Paint lit 0.01000 369.20 3.69 112.81

79

Durgauli, Kailali
Err:509
Err:509 F.Y.: 2077-078
5 Grand Total 195.51 Rs/Kg
50 mm thick flage stone paving in 1:4 cement sand motar (per sqm)
1 Labour Cost
2 Material Cost
50 mm thick flage stone sqm 1.10000 0.29 0.32
Cement bag 0.12600 864.00 108.86
Sand cum 0.01700 1042.20 17.72 126.90
Roofing work by Slate (per sqm)

1 Labour Cost
2 Material Cost
Slate sqm 2.40000 0.00 0.00
Nails kg 0.15000 115.20 17.28 17.28
Trufing work including cutting, hauling for 1 m and watering (per sqm)
1 Labour Cost
2 Total cost including 3% for tools and plants 29.87 Rs/sqm
Roofing work by UPVC Sheet 3mm thick with PMMA Coating and mesh( tile) (per sqm)

80

Durgauli, Kailali
Err:509
Err:509 F.Y.: 2077-078
1 Labour Cost
2 Material Cost
UPVC Roof Sheet with
PMMA Coating and mesh sqm 1.20000 0.98 1.17
(Tile) 3mm thick
Self Tapping Screw 3" No 2.80000 0.20
Clip No 1.40000 0.20 0.27 1.44
Roofing work by UPVC Sheet 3mm thick with PMMA Coating and mesh( Regular) (per sqm)
1 Labour Cost
2 Material Cost
UPVC Roof Sheet with

PMMA Coating and mesh sqm 1.20000 0.98 1.17
(Regular) 3mm thick
Self Tapping Screw 3" No 2.80000 0.20

Clip No 1.40000 0.20 0.27 1.44
UPVC Sheet Ridge Cover 3mm thick with PMMA Coating and mesh( Regular/ Tile) (per rm)
1 Labour Cost
2 Material Cost
Ridge Cover 3mm thick Rm 1.20000 0.98 1.17

81

Durgauli, Kailali
Err:509
Err:509 F.Y.: 2077-078
Self Tapping Screw 2.5" No 2.80000 0.20
Clip No 1.40000 0.20 0.27 1.44
Roofing work by Slate (per sqm)

1 Labour Cost
2 Material Cost
Slate Rm 2.40000 0.00 0.00
Nails kg 0.15000 115.20 17.28 17.28
Roofing work by Slate for Ridge Cover(per Rm)

1 Labour Cost
2 Material Cost
Slate Rm 8.00000 0.00 0.00
Nails kg 0.15000 115.20 17.28 17.28
3 Sub - total 88.78
Carved Woodern Surface (per cum)

1 Labour Cost
2 Material Cost

82

Durgauli, Kailali
Err:509
Err:509 F.Y.: 2077-078
Local Wood cum 1.10000 203700.00 224070.00 224070.00
3 Sub - total 229261.87
Supplying and fixing of 14 to 18 gauge MS Sheet on MS angle frame sections for preparation of gate
and providing one coat of primer paint on the gate all complete as per specification and instruction of
site engineer. (per sqm)
Metal gate sqm 1.00000 7013.50 7013.50 7013.50
Supplying and fixing of 16 gauge metal rolling shutter and providing one coat of primer paint on the
shutter all complete as per specification and instruction of site engineer. (per sqm)
Rolling Shutter sqm 1.00000 19.50 19.50 19.50
Supplying and fixing of chicken wire mesh for fencing (per sqm)
Chicken Wire mesh sqm 1.10000 3454.23 3799.65 3799.65
Laying, fitting and fixing of hume pipe of length 2.5 m of diameter 600mm (per nos)
1 Labour Cost
2 Material Cost
Cement kg 7.50000 17.28 129.60

83

Durgauli, Kailali
Err:509
Err:509 F.Y.: 2077-078
Sand cum 0.01000 1042.20 10.42
Pipe no 1.00000 1848.00 1848.00 1988.02
3 Sub - total 2405.92
5 Grand Total 2766.81 Rs/no
Earthwork in excavation with excavater of capacity upto 110 Hp (per cum)

1 Diesel lit 0.14500 0.000 0.000
2 Mobil, Grease lit 0.04530 682.000 30.895
3 Operator & Helper md 0.01810 850.000 15.385
4 Equipment hrs 0.01490 1200.000 17.880 64.16
5 Sub - total 64.16
Earthwork in excavation in ordinary soil of foundation of structures by manual means Depth 3m to

6m, including construction of shoring and bracing, removal of stumps and other deleterious matter
and backfilling with approved materials , all complete work.
1 Labour Cost
2 Equipment Cost
Dewatering 15% of Labour Cost 117.15 117.15
6 Including Shoring and Shuttering 1043.20 Rs/cum

84

Durgauli, Kailali
Electrical Rate Analysis 2077/078 for Kailali District

Err:509
Err:509
6 Watt Led Panel round/square light Wipro/Fiam/Philips or equivalent

sources Level Qty Unit Rate/unit cost Total Cost
labour skilled 0.5 nos 850.00 425.00
1 Semi skilled 0.5 nos 670.00 335.00
un skilled 0 nos 580.00 0.00 760.00
a.6 Watt Led Panel
materials light 10 nos 423.00 4230.00
b, screw, grips etc. 10 LS 9.00 90.00
4320.00
Actual rate 5080.00
15% conctractor overhead 762.00
Rate per set Rs. 584.20 Total (Rs.) 5842.00
12 Watt Led Surface round/square light Wipro/Fiam/Philips or equivalent

3 Semi skilled 0.5 nos 670.00 335.00
un skilled 0 nos 580.00 0.00 760.00
a.12 Watt Led Panel
20090.00
Actual rate 20850.00
4' Led Tube light Wipro/Fiam/Philips or equivalent

4 labour skilled 0.5 nos 850.00 425.00
Semi skilled 0.5 nos 670.00 335.00
un skilled 0 nos 580.00 0.00 760.00
materials a.4' Led Tube light 10 nos 1100.00 11000.00
b. Rod, screw, grips
etc. 10 LS 9.00 90.00

85

Durgauli, Kailali

Err:509
Err:509
11090.00
Mirror light best quality 5 Watt D530565 WIPRO GARNET, Homedec,Fumagalli or equivalent
. Semi skilled 0.5 nos 670.00 335.00
un skilled 0 nos 580.00 0.00 760.00
a. 5 LED Watt Mirror
b. screw, grips etc. 10 LS 9.00 90.00
9090.00
Actual rate 9850.00
Wall bracket/spout light/mirror light / bulk head best quality with 5 Watt LED
un skilled 0 nos 580.00 0.00 760.00
a. 5 Watt LED Wall
25090.00
2'*2' Watt Led recess light Wipro/Fiam/Philips or equivalent

86

Durgauli, Kailali

Err:509
Err:509

un skilled 0 nos 580.00 0.00 760.00
materials 2'x2' Led tube light 10 nos 3978.00 39780.00
39870.00
24 Watt Led recess/surface light Wipro/Fiam/Philips or equivalent
un skilled 0 nos 580.00 0.00 760.00
materials 1'x1' Led tube light 10 nos 4000.00 40000.00
40090.00
161 BULKHEAD SINGLE DECON\
un skilled 0 nos 580.00 0.00 760.00
a. Wall/S.light/Bulk
materials Light 10 nos 361.00 3610.00
b. Cfl Bulb 10 nos 232.00 2320.00
c. CM, Screws, Grips
etc. 10 nos 32.00 320.00
6250.00
Actual rate 7010.00
Rate per set Rs. 806.15 15% conctractor overhead 1051.50

87

Durgauli, Kailali

Err:509
Err:509
Total (Rs.) 8061.50
Fan: Crompton/ Almonard/Bajaj or equivalent.

9" Exhaust Fan
12 labour skilled 1 nos 850.00 850.00
Semi skilled 1 nos 670.00 670.00
un skilled 0 nos 580.00 0.00 1520.00
materials a. Fan 1 nos 1803.00 1803.00
b. Wooden Frame 1 LS 100.00 100.00
c. Nut bolts 4 nos LS 50.00
d. CM, Cement Paints
etc. LS 38.00
1991.00
Actual rate 3511.00
Total (Rs.) 4037.65
36" Ceiling Fan
un skilled 0 nos 580.00 0.00 760.00
materials a. Fan 1 nos 2163.00 2163.00
b. Iron clamps LS 60.00
c. Ceiling rose 1 nos 35.00 35.00
d. CM, Screws, Grips
etc. LS 25.00
2283.00
Actual rate 3043.00
Total (Rs.) 3499.45
Northwest switches and socket (White Plate)

Dimmer Single 300 Watt F

88

Durgauli, Kailali

Err:509
Err:509

un skilled 0 nos 580.00 0.00 1095.00
materials a. Switch 10 nos 486.00 4860.00
b.Box 10 nos 52.00 520.00
etc. 10 LS 11.00 110.00
5490.00
Actual rate 6585.00
Total (Rs.) 7572.75
13-15 Amp Power Socket

labour skilled 1 nos 850.00 850.00
16 un skilled 0 nos 580.00 0.00 2190.00
materials a. Switch Socket 10 nos 263.00 2630.00
b.PVC /M Box 10 nos 52.00 520.00
etc. 10 LS 11.00 110.00
3260.00
Actual rate 5450.00
Total (Rs.) 6267.50
1 Gang Two way Switch F

un skilled 0 nos 580.00 0.00 2190.00
materials a. Switch with Plate 10 nos 112.00 1120.00

89

Durgauli, Kailali

Err:509
Err:509
b.PVC /M Box 10 nos 52.00 520.00

etc. 10 LS 11.00 110.00
1750.00
Actual rate 3940.00
Total (Rs.) 4531.00
2 Gang one way Switch F

18 un skilled 0 nos 580.00 0.00 2190.00
b.PVC /M Box 10 nos 52.00 520.00
etc. 10 LS 11.00 110.00
2210.00
Actual rate 4400.00
Total (Rs.) 5060.00
3 Gang one way Switch F

19 Semi skilled 2 nos 670.00 1340.00
un skilled 0 nos 580.00 0.00 2190.00
b.PVC /M Box 10 nos 56.00 560.00
etc. 10 LS 11.00 110.00
2340.00
Actual rate 4530.00

90

Durgauli, Kailali

Err:509
Err:509

Total (Rs.) 5209.50
4Gang one way Switch F

20 Semi skilled 2 nos 670.00 1340.00
un skilled 0 nos 580.00 0.00 2190.00
b.PVC /M Box 10 nos 68.00 680.00
etc. 10 LS 11.00 110.00
2810.00
Actual rate 5000.00
6Gang one way Switch F

un skilled 0 nos 580.00 0.00 2190.00
b.PVC /M Box 10 nos 136.00 1360.00
etc. 10 LS 11.00 110.00
4540.00
Actual rate 6730.00
Join Box Metal/PVC

Join Box Metal 4"x6"

91

Durgauli, Kailali

Err:509
Err:509

un skilled 0 nos 580.00 0.00 1095.00
materials a. M.Box 10 nos 150.00 1500.00
b. CM, Screws, Grips
etc. 10 LS 51.00 510.00
2010.00
Actual rate 3105.00
Total (Rs.) 3570.75
Voltmeter (0-500)
un skilled 0 nos 580.00 0.00 0.00
materials a. Voltmeter 1 nos 1023.00 1023.00
etc. LS 0.00
1023.00
Actual rate 1023.00
Total (Rs.) 1176.45
Amp. Meter (0-500)

un skilled 0 nos 580.00 0.00 0.00
materials a. Amp.Meter 1 nos 979.00 979.00
etc. LS 0.00

92

Durgauli, Kailali

Err:509
Err:509
979.00
Actual rate 979.00
Total (Rs.) 1125.85
Indicator
un skilled 0 nos 580.00 0.00 0.00
materials a. Indicator 1 nos 237.00 237.00
etc. LS 0.00
237.00
Actual rate 237.00
Total (Rs.) 272.55
2.5 sq.mm multistrand flexible copper wire

un skilled 1.2 nos 580.00 696.00 2204.50
materials a.Cu wire 100 Rm 26.90 2690.00
b.Pvc pipe 100 LS 7.11 711.00
3401.00
Actual rate 5605.50
Rate per Rm Rs. 64.46 15% conctractor overhead 840.83
Total (Rs.) 6446.33
4 sq.mm multistrand flexible copper wire


93

Durgauli, Kailali

Err:509
Err:509
un skilled 1.2 nos 580.00 696.00 2204.50

Pvc Pipe 100 LS 9.91 991.00
5339.00
Actual rate 7543.50
Total (Rs.) 8675.03
6 sq.mm multistrand flexible copper wire

un skilled 2 nos 580.00 1160.00 3015.00
b.Pvc Pipe 100 LS 9.91 991.00
7857.00
Total (Rs.) 12502.80
EARTHING
un skilled 2 nos 580.00 1160.00 2335.00
a.CU
PLATE(60x60x3.15)
materials mm 1 nos 10893.96 10893.96
b. 8 SWG WIRE 10 mtr 209.27 2092.70
b. Coal 4 Bag, Salt
40Kg, Soil,etc. 1 nos 1738.80 1738.80 14725.46
14725.46

94

Durgauli, Kailali

Err:509
Err:509
Total (Rs.) 19619.53
1.5 sq.mm multistrand flexible copper wire

un skilled 1.2 nos 580.00 696.00 2204.50
b.Pvc Pipe 100 LS 0.00 0.00
1831.00
Actual rate 4035.50
Total (Rs.) 4640.83
10 mm2 4 core Nepal, Prakash Or NS

un skilled 2 nos 580.00 1160.00 3015.00
b.Saddle,Grips,
Screws 100 LS 22.00 2200.00
64000.00
Total (Rs.) 77067.25
T.Phone Socket
un skilled 0 nos 580.00 0.00 2190.00
materials a. Tel. Socket 10 nos 118.00 1180.00

95

Durgauli, Kailali

Err:509
Err:509
b.PVC /M Box 10 nos 52.00 520.00

etc. 10 LS 11.00 110.00
1810.00
Actual rate 4000.00
Total (Rs.) 4600.00
2 pair telephone cable

un skilled 1.2 nos 580.00 696.00 2204.50
b.HDP, hooks 100 LS 7.11 711.00
2111.00
Actual rate 4315.50
Total (Rs.) 4962.83
Telephone Main DB double cover push type lock with necessary crone tag etc all complete.
46 un skilled 0 nos 580.00 0.00 927.50
materials a. Telephone Sub DB 1 nos 5446.00 5446.00
double cover push
type lock
etc. LS 45.00 45.00
5491.00
Actual rate 6418.50
Total (Rs.) 7381.28
10 Pair Telephone cable(20*2*0.45)mm heavy.

96

Durgauli, Kailali

Err:509
Err:509

un skilled 2 nos 580.00 1160.00 3015.00
a.20 pair telephone
materials cable 100 Rm 62.00 6200.00
b.HDP, hooks 100 LS 9.91 991.00
7191.00
Rate per/Rm set Rs. 117.36 15% conctractor overhead 1530.90
Total (Rs.) 11736.90
4-12 Line EPABX,with 1set programmable master telephone set of corresponding brand Pansonic,
Creative, Matrix Or Eqv

48 Semi skilled 1 nos 670.00 670.00
un skilled 0 nos 580.00 0.00 1095.00
materials EPABX 1 set 36823.00 36823.00
etc. 1 LS 100.00 100.00
36923.00
Total (Rs.) 43720.70
Computer Net Socket Northwest
un skilled 0 nos 580.00 0.00 2190.00
materials a. socket 10 nos 629.00 6290.00
b.Box 10 nos 52.00 520.00
etc. 10 LS 11.00 110.00

97

Durgauli, Kailali

Err:509
Err:509
6920.00
Actual rate 9110.00
Total (Rs.) 10476.50
Computer Net cable

un skilled 1.2 nos 580.00 696.00 2204.50
b.HDP, hooks 100 LS 7.11 711.00
3311.00
Actual rate 5515.50
Total (Rs.) 6342.83
computer cable
G 64.98 * 12.50 812.25
35 sq.mm 4 Core Armoured Power Cable copper wire

un skilled 3 nos 580.00 1740.00 3930.00
b.Pvc Pipe 100 LS 33.00 3300.00
183600.00
Total (Rs.) 215659.50

98

Durgauli, Kailali

Err:509
Err:509
16 Way SPN DB Double Cover

un skilled 0 nos 580.00 0.00 927.50
materials a. Cover 1 nos 1795.00 1795.00
etc. LS 45.00
1840.00
Actual rate 2767.50
Total (Rs.) 3182.62
60 Amp DP MCB
un skilled 0 nos 580.00 0.00 0.00
materials a. M.C.B 10 nos 1600.00 16000.00
etc. LS 0.00
16000.00
Rate per Nos Rs. 1840.00 15% conctractor overhead 2400.00
Total (Rs.) 18400.00
16 Amp DP MCB
un skilled 0 nos 580.00 0.00 0.00
b. CM, Screws, Grips LS 0.00
etc.
10300.00

99

Durgauli, Kailali

Err:509
Err:509

Total (Rs.) 11845.00
6-16 Amp SP MCB

un skilled 0 nos 580.00 0.00 0.00
etc. LS 0.00
2060.00
Actual rate 2060.00
Total (Rs.) 2369.00
12 Way SPN DB Double Cover

un skilled 0 nos 580.00 0.00 927.50
materials a. Cover 1 nos 1679.00 1679.00
etc. LS 45.00
1724.00
Actual rate 2651.50
Total (Rs.) 3049.22

100

Durgauli, Kailali
Sanitary Rate Analysis 2077/078 for Kailali District

Err:509
Err:509
1
Porcelain clay white glaze Regular with special fitting Comode all complete set (Hindware, Paryware,
Somany, cera or eqv.).

labour skilled 3 nos 850.00 2,550.00
un skilled 3 nos 580.00 1,740.00 4,290.00
a. White glazed porcelain clay commode with
'P ' & 's ' trap and seat cover complete set.
18,000.00 18,000.00
With special fittings (Hindware, Paryware,
Somany, cera or eqv.) 1 nos
b. screw, etc. Ls 50.00 18,050.00
Actual rate 22,340.00
15% contractor overhead 3,351.00
Rate per set 25691.00 Total (Rs.) 25,691.00
3
Porcelain clay white glazed Oval under counter Wash basin with mixer Complete set. (Duravit, Grohe,
American Standard, Thai or equivalent)
un skilled 2 nos 580.00 1,160.00 2,860.00
a. 50x40cm Porcelain clay O- counter white
2,625.00 2,625.00
materials glaze Wash basin 1 nos
b. 32 mm pvc bottle trap including 32mm CP
waste coupling with CP chain and rubber plug 476.00 476.00
etc. 1 nos
c.15 mm CP basin mixer 1 nos 3,891.00 3,891.00
d. 1.5x45Cm (½"x24") pipe connector 2 nos 231.00 462.00
e. screw etc Ls 50.00 7,504.00
6
2000 Ltr. PVC\HDPE Water Tank
un skilled 6 nos 580.00 3,480.00 6,030.00
a.2000 Ltr.PVC water tank with Inlet, outlet,
20,600.00
materials over flow, cleanout hole etc. 1 nos 20,600.00
b.Tanki nipples with wash out plug etc. Ls 241.00 20,841.00

101

Durgauli, Kailali

Err:509
Err:509
Rate per nos30901.65 Total (Rs.) 30,901.65
7
1 H.P. Electrical motor water pump Multi stage
un skilled 2 nos 580.00 1,160.00 4,560.00
a.1 H P Electric motor pump with base plate
14,258.00 14,258.00
materials nuts, bolts etc.set Multi stage 1 nos
b.Zink oxide screws etc. Ls 50.00 14,308.00
8
Motor Starter Switch (Cromption or Eqv.)
sources Level Qty Unit Rate/unit cost Total cost
un skilled 0.17 nos 580.00 98.60 311.10
a. Motor Starter Switch (Cromptionor Eqv.)
3,398.00
materials 1 nos 3,398.00 3,398.00
15% contractor overhead 556.37
Rate per no 4265.47 Total (Rs.) 4,265.47
9
Pressure Senser Switch (Italian or Eqv.)
un skilled 0.17 nos 580.00 98.60 311.10
materials Pressure Senser Switch (Italian or Eqv.) 1 nos 3,675.00 3,675.00 3,675.00
10
Chrome Plate Toilet Paper Holder
labour skilled 0.11 nos 850.00 93.50 93.50
materials a.Chrome plate toilet paper holder 1 nos 929.00 929.00
b.Zink oxide screw etc. Ls 50.00 979.00

102

Durgauli, Kailali

Err:509
Err:509
11
Special Chrome Plate Soap Dish.
materials a.C.P Soap dish 1 nos 551.00 551.00
b.Zink oxide screw etc. Ls 50.00 601.00
Actual rate 694.50
Rate per nos798.68 Total (Rs.) 798.68
12
Stainless Steel towel rod 1.5x45cm (½"x18") size (heavy Type)
materials a . Stainless Steel Towel rod 1 nos 656.00 656.00
b. Screws etc. Ls 50.00 706.00
Actual rate 893.00
13
Glass Shelf with CP Guard Rail
materials a. C P Guard rail with glass 1 nos 680.00 680.00
b. Screws etc. Ls 50.00 730.00
Actual rate 917.00
14
Looking Mirror 55x40cm (22"x 16")
labour skilled(1/3) 0.33 nos 850.00 280.50 280.50
materials a.Bevelled edge looking mirror 1 nos 1,102.00 1,102.00
b . Screws Ls 50.00 1,152.00

103

Durgauli, Kailali

Err:509
Err:509
18
15mm CP Bib Cock
materials 15mm CP bib cock 1 nos 1,000.00 1,000.00 1,000.00
20
15mm C.P. Angle valve
materials a. 15mm C.P. Angle valve 1 nos 1,281.00 1,281.00 1,281.00
26
15mm C.P. Commode Spray
un skilled 0.17 nos 580.00 98.60 311.10
a.Water spray (Health faucet) with 1.2 m. long
materials
flexible pipe. 1 sets 1,180.00 1,180.00 1,180.00
Rate per No 1714.77 Total (Rs.) 1,714.77
38
G.M. 25mm Float Valve
materials G.M. 25mm float valve 1 nos 736.00 736.00 736.00
Actual rate 923.00
39
PVC Floor Trap 11x7.5cm (4" X 2½")
un skilled 0.10 nos 580.00 58.00 151.50

104

Durgauli, Kailali

Err:509
Err:509
materials PVC Floor Trap 11x7.5cm (4" X 2½") 1 nos 288.00 288.00 288.00
Actual rate 439.50
40
C P Grating 12.5cm (5") dia
materials C P Grating 12.5cm (5") dia size 1 nos 62.00 62.00 62.00
Actual rate 113.00
42
75 mm dia PVC Pipe 6 kg/cm2.
un skilled 0.11 nos 580.00 63.80 157.30
materials a.75 mm dia. PVC pipe 6 kg/cm2. 1 Rm 223.00 223.00
b. Jointing materialsetc. Ls 25.00 248.00
fittings 35% of pipe cost 78.05
Actual rate 483.35
Rate per Rm555.85 Total (Rs.) 555.85
43
110 mm dia PVC Pipe 6 kg/cm2.
un skilled 0.20 nos 580.00 116.00 260.50
materials a.110 mm dia. PVC pipe 6 kg/cm2. 1 Rm 466.00 466.00
b. Jointing material setc. Ls 25.00 491.00
fittings 25% of pipe cost 116.50
Actual rate 868.00
44
CI Cover 18" X 18" (14 kg) Medium Duty

105

Durgauli, Kailali

Err:509
Err:509
materials CI Cover 18" X 18" (14 kg) Medium Duty 1 nos 2,338.00 2,338.00 2,338.00
46
5 kg Fire extingusher ABC type Minimax, eversafe or equivalent
a.5 kg Fire extingusher ABC type Minimax, 1.0 nos 7,130.00
materials eversafe or equivalent 7,130.00 7,130.00
47
160mm dia. HDP Pipe (4 Kg/cm2)
un skilled 0.33 nos 580.00 191.40 403.90
materials a.160mm dia.HDP Pipe (4 Kg/cm2) 1.0 RM 1,077.76 1,077.76 1,077.76
Rate per Rm1703.91 Total (Rs.) 1,703.91
48
20 mm CPVC (Chlorinated Polyvinyl Chloride) Pipe SDR 11 CTS, 28.1 kg/cm2 (Flowguard or ISI Standard)
un skilled 0.01 nos 580.00 5.80 14.30
materials a. 20 mm CPVC Pipe SDR 11 CTS, 28.1 kg/cm 1 Rm 353.00 178.00
b. Cpvc fittings Ls 100.00
c. Jointing materials (flow guard adesive soln) Ls 30.00 308.00
Actual rate 322.30
50
32 mm CPVC (Chlorinated Polyvinyl Chloride) Pipe SDR 11 CTS, 28.1 kg/cm2 (Flowguard or ISI Standard)
un skilled 0.019 nos 580.00 11.02 20.37
materials a. 32 mm CPVC Pipe SDR 11 CTS, 28.1 kg/cm 1 Rm 769.00 769.00

106

Durgauli, Kailali

Err:509
Err:509
b. Cpvc fittings Ls 120.00

c. Jointing materials (flow guard adesive soln) Ls 30.00 919.00
Actual rate 939.37
Rate per Rm1080.28 Total (Rs.) 1,080.28
53
20 mm CPVC Ball Valve, CTS sockets
materials a. 20 mm CPVC ball valve, CTS sockets, 1 set 501.00 501.00 594.50
Actual rate 594.50
Rate per no 683.68 Total (Rs.) 683.68
54
25 mm CPVC Ball Valve, CTS sockets
materials a. 25 mm CPVC ball valve, CTS sockets, 1 set 605.00 605.00 698.50
Actual rate 698.50
Rate per no 803.28 Total (Rs.) 803.28
56
40 mm CPVC Ball Valve, CTS socket
materials a. 40 mm CPVC ball valve, CTS sockets, 1 set 1,692.00 1,692.00 1,785.50
57
40mm GM Check Valve

materials a. 40 mm G M check valve 1 nos 3,126.00 3,126.00 3,126.00

47
Durgauli, Kailali

Err:509
Err:509
75 mm dia PVC pipe specials supplying , fixing,Jointing, laying all complete
UNIT : 1.0 nos
Materials cost Labour cost
Jointing Total Skilled @Rs unSkilled Total
Description of Fittings Total Net Overhead
S.N material amount 850/day @Rs 580/day amount Remark
materials labour amount 15%
(Rs.)
No Amount No Amount amount
4 Vent cowl 53.00 5.00 58.00 0.11 93.50 0.10 58.00 151.50 209.50 31.43 240.93
5 Plain tee 147.00 5.00 152.00 0.11 93.50 0.10 58.00 151.50 303.50 45.53 349.03
6 Plain door tee 198.00 5.00 203.00 0.11 93.50 0.10 58.00 151.50 354.50 53.18 407.68
7 Bend 90 degree 108.00 5.00 113.00 0.11 93.50 0.10 58.00 151.50 264.50 39.68 304.18
8 Door bend 139.00 5.00 144.00 0.11 93.50 0.10 58.00 151.50 295.50 44.33 339.83
9 Bend 45 degree 88.00 5.00 93.00 0.11 93.50 0.10 58.00 151.50 244.50 36.68 281.18
10 Y- Branch 168.00 5.00 173.00 0.11 93.50 0.10 58.00 151.50 324.50 48.68 373.18
11 Cross tee 322.00 5.00 327.00 0.11 93.50 0.10 58.00 151.50 478.50 71.78 550.28
12 Pipe clip 28.00 5.00 33.00 0.00 0.00 0.00 0.00 0.00 33.00 4.95 37.95
320.47
110 mm dia PVC pipe specials supplying , fixing,Jointing, laying all complete
UNIT : 1.0 nos
Materials cost Labour cost
Jointing Total Skilled @Rs unSkilled Total
Description of Fittings Total Net Overhead
S.N material amount 850/day @Rs 580/day amount Remark
materials labour amount 15%
(Rs.)
No Amount No Amount amount
13 Vent cowl 87.00 5.00 92.00 0.16 136.00 0.20 116.00 252.00 344.00 51.60 395.60
14 Plain tee 279.00 5.00 284.00 0.16 136.00 0.20 116.00 252.00 536.00 80.40 616.40
15 Door tee 369.00 5.00 374.00 0.16 136.00 0.20 116.00 252.00 626.00 93.90 719.90
16 Bend 90 degree 200.00 5.00 205.00 0.16 136.00 0.20 116.00 252.00 457.00 68.55 525.55
17 Door bend 242.00 5.00 247.00 0.16 136.00 0.20 116.00 252.00 499.00 74.85 573.85
18 Bend 45 degree 158.00 5.00 163.00 0.16 136.00 0.20 116.00 252.00 415.00 62.25 477.25
19 Y- Branch 363.00 5.00 368.00 0.16 136.00 0.20 116.00 252.00 620.00 93.00 713.00
20 Cross tee 510.00 5.00 515.00 0.16 136.00 0.20 116.00 252.00 767.00 115.05 882.05
21 Pipe clip 37.00 5.00 42.00 0.00 0.00 0.00 0.00 0.00 42.00 6.30 48.30
22 Gully trap 255.00 5.00 260.00 0.16 136.00 0.20 116.00 252.00 512.00 76.80 588.80
554.07
Prepared by: Checked by: Approved by:

Estimate Chovar School

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Estimate Chovar School

Uploaded by

Copyright:

Available Formats

1

Janaki Rural Municipality

SUMMARY OF PROJECT COST

### F.Y. 2077/78

S.N. Items/Description Quantity Amount Total Amount (NRs)

Prepared by: Checked by Approved by

Janaki Rural Municipality

Abstract of Cost of Provisional Sum

S.N. Description Unit Amount Rate Premium

Insurance premium for the insurance of

Insurance Premium for third party liability

Prepared by: Checked by Approved by

Janaki Rural Municipality

PREMIUM CALCULATION FOR INSURANCE

Project Worth NRs Err:509

Works 110% of Project Worth Rs. 3.03 per thousand Rs Err:509

Insurance premium of Rs. 40,00,000.00 Rs.2.03 per thousand Rs 8120.00

For stamp duty Rs 10.00

Prepared by: Checked by Approved by

Janaki Rural Municipality

S. No. Description of Work Unit Quantity Rate Amount Remarks

Prepared by: Checked by Approved by

Janaki Rural Municipality

Supplying and Soling Local flat brick

Plain cement Concrete (PCC) in 1:3;6

Plain cement Concrete (PCC) for

TMT steel reinforcement bar of fe 500

Prepared by: Checked by Approved by

Janaki Rural Municipality

Formwork, shuttering, centering with

Err:509 Err:509 Err:509 Err:509 680.68 Err:509

Good quality local chimney made

Good quality local chimney made

Supplying and fixing aluminium

Prepared by: Checked by Approved by

Janaki Rural Municipality

Two/three paneled Aluminium sliding

Supplying and Laying of 12.5mm

Supplying and Laying of 12.5mm

Supplying & applying Cement putty

Supplying & applying 2 coats

Prepared by: Checked by Approved by

Janaki Rural Municipality

Supplying & applying 2 coats of

Plain cement Concrete (PCC)(38mm)

3mm punning in 1:1 ratio for flooring

Supplying and laying 6 mm thick

Providing and laying 16mm thick

Prepared by: Checked by Approved by

Janaki Rural Municipality

Supplying, making and fitting fixing

Earth filling of Excavated furface in

Elastocrete cementitious elastomeric

Total cost = Err:509

Prepared by: Checked by Approved by

Janaki Rural Municipality

Abstract of Cost ( 25 cum Water Tank)

Plain Cement Concrete (PCC) work in

Cum 16,041.13 7.13 114,415.74

Prepared by: Checked by Approved by

Janaki Rural Municipality

Abstract of Cost ( 25 cum Water Tank)

TMT steel reinforcement bar of fe 500 grade