SN.

o Description Unit QTY Rate Total

1 Surface dressing works in construction SQM 13545.2 100 1354520
site with cutting bushes herbs
etc ,disposal of waste as per
instunction of site engineer

1 Mild steel square hallow pipe for rafter,

purlin of approved steel section 2mm
including necessary cleat angles,
gussets, base plates, anchoring, KG 29293 450 13181850
hooks, prefinished eaves board and 601sqm area
applying two coats of enamel painting
over primer on cleaned surface of steel,
all complete as per design,
specifications instruction of the
Engineer.
1sqm plinth area
is equal to
37.5kg/m

2 Providing, laying, and fixing 24 gauge

0.5 thick galvanized corrugated colour
coat sheet with hilty self-tapping screw,
including necessary overlaps, washers
etc. all complete as per drawing sqm 601 2367.7 1422987.7
specification and instructions of site kg 10763 550 5919650
engineer.

4 Earthwork in backfilling with oridinary

soil in 15 cm thick layer with cum 5500 850 4675000
compaction and including supply of
amterials at site watering compaction
and dressing all complete work with all
necessary lead and lift as per drawing,
specification& approvalof Engineer

1002.02
 Shree Distillery Pvt. Ltd
Arun Khola, Nawalparasi

Fy: 2079-080
Abstract Of Cost
Date:2079/10/11
Name of project:-Construction of Water reservoir, Septic Tank and other Civil works at Factory Site.
Location: Arun Khola, Nawalparasi
S.No. Description of Work Unit Quantity Rate Amount
Earthwork in backfilling with oridinary soil
in 15 cm thick layer with compaction and
including supply of amterials at site
watering compaction and dressing all
1 complete work with all necessary lead and Cum 4018 803.71 3,229,306.78
lift as per drawing, specification &
approval of Engineer

Mild steel square hallow pipe for rafter,

purlin of approved steel section 2mm
including necessary cleat angles, gussets,
base plates, anchoring,
hooks, prefinished eaves board and
2 applying two coats of enamel painting Kgs 29293.00 350.00 10,252,550.00
over primer on cleaned surface of steel, all
complete as per design, specifications
instruction of the Engineer.

Providing, laying, and fixing 24 gauge 0.5

thick galvanized corrugated colour coat
sheet with hilty self-tapping screw,
including necessary overlaps, washers etc.
all complete as per drawing specification
3 and instructions of site engineer. Sqm 677.03 2500.00 1,692,575.00

Providing and laying Plum concrete

Boulder mixed concrete as per drawing and
4.0 Cum 928.01 14728.00 13,667,657.64
specification. A 60% M20concrete and
40% boulders/stone
Shuttering works including supplying
making removing after concreting works
5.0 Sqm 1237.34 942.00 1,165,574.28
nails &fixtures all complete & hauling
upto 30m lead

Sub Total 30,007,663.70

Sub Total 30,007,663.70
Contingencies & workcharge establishment @ 3% 900,229.91
VAT @13% 3,900,996.28
Net Total 34,808,889.89
Date:2079/10/11

Remarks

13275
 Shree Distillery Pvt. Ltd
Arun Khola, Nawalparasi

Fy: 2079-080
Detail Estimate
Name of project:-Construction of Water reservoir, Septic Tank and other Civil works at Factory Site.
Location:-Arun Khola, Nawalparasi
S.N. Description of work No. Length Breath Height Qty Unit
1 Plum concrete retaining wall
section 1 1 18.56 1.5 4.5 125.28 cum
section 2 1 15 1.5 3.5 78.75 cum
section 3 1 16.5 1.5 3.2 79.2 cum
section 4 1 25 1.5 4 150 cum
section 5 1 27 1.5 4.3 174.15 cum
section 6 1 16 1.5 4.5 108 cum
section 7 1 14 1.5 4.5 94.5 cum
section 8 1 17.5 1.5 4.5 118.125 cum
Sub total 149.56 928.005 cum

2 Form Work for retaining wall

section 1 2 18.56 4.5 167.04 Sqm
section 2 2 15 3.5 105 Sqm
section 3 2 16.5 3.2 105.6 Sqm
section 4 2 25 4 200 Sqm
section 5 2 27 4.3 232.2 Sqm
section 6 2 16 4.5 144 Sqm
section 7 2 14 4.5 126 Sqm
section 8 2 17.5 4.5 157.5 Sqm
Sub total 1237.34 Sqm

3 Galvanized corrugated colour sheet

Floor tiles 1 37.00 16.25 601.25 Sqm
Office Area 1 4.57 4.50 20.565 Sqm
Wash Area 1 5.40 4.25 22.95 Sqm
Subtotal 644.765 Sqm
lapping @5%of total sqm 677.0033 Sqm
 18.625
s at Factory Site.

Remarks
13.Description of item:-Pcc for RCC work 1:1.5:3 in beam,slab with Unit quantity:-1Cum.
approved material including laying,compactio and curring all complete lead upto 30m
Approved
S.N Description of labour & materials Quantity Units rate Amount Rs.
A Labour
1.Skilled labour 0.8 Md 1200 960
2.Unskilled labour 7" 700 4900
B Material
1.Cement 0.192 Mt 20051.00 3849.79
2.Stone 0.66 m3 1250.00 825.00
2.Aggregate 20mm 0.378 m3 3031.00 1145.72
3.Aggregate 10mm 0.132 m3 3858.00 509.26
4.Approved sand 0.255 " 2358.90 601.52
5.Water 120 litre 0.40 48.00
Sub Total 12839.29
15%contractor's overhead 1925.89
Total 14765.18

.Description of item:-Formwork Unit quantity:-10Sqm.

Approved
S.N Description of labour & materials Quantity Units rate Amount Rs.
A Labour
1.Skilled labour 2.67 Md 1200 3204
2.Unskilled labour 4" 700 2800
B Material
1.Plywood 1.650 Sqm 1183.60 1952.94
2.Killa 2.50 Kg 96.10 240.25
Sub Total 8197.19
15%contractor's overhead 1229.58
Total 9426.77
Total 942.68

Back Filling Work

S.N. Description Unit Quantity Rate Amount
1 Unskilled Labor Md 0.25 850.00 212.50
2 Soil Transporting by Tractors Cum 1.20 400.00 480.00
2 Tools and Plants @3% 6.38
Total 698.88
Cont. Overhead @15% 104.83
Rate per Cum Sub Total 803.71
quantity:-1Cum.

Remarks

For 1Cum

quantity:-10Sqm.

Remarks

For 10Sqm
For 1Sqm

Remarks