Page 1 of 8

DETAILED ESTIMATE AND COSTING

Project Name :-Construction of Basket Ball. Project Site :- Darchula Consultant :- Dhangadhi Engineering Services, Dhangadhi, Kailali SN Description No A CIVIL WORK : 1 Earth work in Excavation Basket Ball Area 1 2 Stone soling In Foundation Basket Ball Area Length 92.50 Breadth 50.00 Height 1.00 Total Quantity Unit 4625 4625.00 Ft3 4625.00 4625.00 Ft2 Rate Amount

7.50

34687.50

92.50

50.00 Total

55.4

256225.00

3 Concreting works M 15 (P.C.C. 1:2:4) In Foundation Basket Ball Area

92.50

50.00

0.25 Total

1156.25 1156.25 Ft3

220.60

255068.75

4 Reinforcement steel works Cutting,

Bending, Placing in position & Binding all works complete

5 Soil Filling Basket Ball Area

@ 0.5% of concrete volume by weight

707.08

Kg

95.00

67172.34

1 2

92.50

50.00

1.00 Total

4625.00 4625.00 Ft3

7.50

34687.50 260000.00

6 Post suppling & fitting 7 Painting and Coloring

no 130000.00

92.50

Ft2 5.00 SUBTOTAL Contingency(5%) Subtotal +contingency Fees(Engineerin,legal,Administrative(2.3%) TOTAL Say 50.00

23125.00 930966.09 46548.30 977514.39 22482.83 999997.22 100000.00

Prepared By:

Checked By:

Approved By:

Page 2 of 8

DETAILED ESTIMATE AND COSTING OF FIRST FLOOR Project Name :- CONSTRUCTION OF SARSOWATI UCHA MA. VI. BUILDING (GETA), KAILALI Project Site :- GETA VDC- 4, KAILALI Consultant :- Tribhuwan Engineering Services, Dhangadhi, Kailali SN Description No Length Breadth Height Quantity Unit Rate A CIVIL WORK : 1 R.C.C works a) Wooden Form works of approved quality Column 9"x12" 6 11.00 3.50 231.00 Tie Beams 9"x12" 1 79.00 2.00 158.00 Slab 1 395.00 395.00 Total 784.00 Ft2 31.71 b) Concreting works M20 (1:1.5:3) for R.C.C. 6 11.00 1.00 0.75 66.00 Column 9"x12" Tie Beams 9"x12" 1 79.00 1.00 0.75 59.25 395.00 Slab 1 0.33 0.00 Total 125.25 Ft3 265.5 c) Reinforcement steel works Cutting, Bending, Placing in position & Binding all works complete. 2 Brick works in (1:4) CSM in First floor First Floor @2 % of concrete volume by weight 87.01 556.90 Kg 232.50 360.00 -36.75 -67.50 488.25 Ft3 48456.14 Amount Rmk

24860.64

33247.61

2 3

15.50 16.00 3.50 6.00

0.75 0.75 0.75 0.75

10.00 10.00 7.00 5.00 Total

Deductions for Doors and Windows D -2 W -3

216.8

105867.25

Prepared By:-

Checked By:-

Approved By:-

Page 3 of 8

3 12.5 mm thick Plaster (1:4) CSM Outer side wall (Outer side) Flooring

1 1

35.75 319.00 3.50 6.00

11.00 Total

393.25 393.25 319.00 -49.00 -90.00 573.25 Ft2 225.50 115.50 341.00 Ft2 319.00 2 319.00 Ft 3.67 10.71 14.38 Ft3 67.50 2 67.50 Ft 67.50 67.50 Ft2

Deductions for Doors and Windows D -2 W -3 4 20 mm thick Plaster in (1:4) CSM in Inside walls Science Lab Passage 5 3mm thick Cement Sand Punning work in (1:1)

7.00 5.00 Total

16.78

9619.14

2 2

10.25 5.25

16.50 16.50

11.00 11.00 Total

22.61

7710.01

319.00 Total

13.35

4258.65

6 Salwood works for Doors and Windows Chaukhats

D W

2 3

17.50 34.00

0.25 0.25

0.42 0.42 Total 5.00 Total 5.00 Total

2331

33515.75

7 Salwood works for Doors shutter

4.50

433.4

29251.80

8 4.5/20 mm MS Grill W

4.50

193.2

13043.70

9 12.5 mm thick Plaster in (1:3) CSM in Ceiling

395.00 Total

395.00 395.00 Ft2

19.85

7840.75

Prepared By:-

Checked By:-

Approved By:-

Page 4 of 8

10 Two coats of Distemper Paint with one coat of primer in inside walls Plastering area of Inside walls Plastering area of Ceiling Total 11 Two coats of Weather Coat paint with one coat of primer in out side walls Plastering area of Outside walls 12 Enamel Paint in Doors and Windows 13 Two Coats of Aluminium Paint with one coat of primer Total As per deduction area As per Grill area

341.00 395.00 2 736.00 Ft

6.8

5004.80

393.25 Ft 2 139.00 Ft

67.50 Ft2 Total for Civil Works Sanitary & Electrification Works @ 10% of Civil Works Sub Total Grand Total

11.15 15.68 13.28

4384.74 2179.52 896.40 330,136.90 33,013.69 363,150.59 363,150.59

Prepared By:-

Checked By:-

Approved By:-

Page 5 of 8

DETAILED ESTIMATE AND COSTING OF SECOND FLOOR Project Name :- CONSTRUCTION OF SARSOWATI UCHA MA. VI. BUILDING (GETA), KAILALI Project Site :- GETA VDC- 4, KAILALI Consultant :- Tribhuwan Engineering Services, Dhangadhi, Kailali SN Description No Length Breadth Height Quantity Unit A CIVIL WORK : 1 R.C.C works a) Wooden Form works of approved quality Column 9"x12" 16 11.00 3.50 616.00 Tie Beams 9"x12" 1 299.50 2.00 599.00 Slab 1 1850.00 1850.00 Total 3065.00 Ft2 b) Concreting works M20 (1:1.5:3) for R.C.C. 16 11.00 1.00 0.75 176.00 Column 9"x12" Tie Beams 9"x12" 1 299.50 1.00 0.75 224.63 1890.00 Slab 1 0.33 623.70 Total 1024.32 Ft3 c) Reinforcement steel works Cutting, Bending, Placing in position & Binding all works complete 2 Brick works in (1:4) CSM in First floor Second Floor @ 2% of concrete volume by weight Rate Amount Rmk

31.71

97191.15

265.45 87.01

271905.74

4554.47 Kg 2246.25 -73.50 -292.50 1880.25 Ft3 1490.50 396.00 165.00 2051.50 1557.00

396284.20

0.75 299.50 Long Wall 3.50 6.00 0.75 0.75

10.00 7.00 5.00 Total

Deductions for Doors and Windows D -4 W -13 3 12.5 mm thick Plaster (1:4) CSM Outer side wall Second Floor (Outer side) Passage Flooring

216.83

407694.61

2 2 5 1

67.75 18.00 3.00 1557.00

11.00 11.00 11.00 Total

Approved By:Prepared By:Checked By:-

Page 6 of 8

Deductions for Doors and Windows D -4 W -13 4 20 mm thick Plaster in (1:4) CSM in Inside walls Science Lab 5 3mm thick Cement Sand Punning work in (1:1)

3.50 6.00

7.00 5.00 Total

-98.00 -390.00 3120.50 Ft2 1457.50 1457.50 Ft2 1557.00 1557.00 Ft2 7.35 46.41 53.76 Ft3 292.50 292.50 Ft2 292.50 292.50 Ft2

16.78

52361.99

66.25

16.50

11.00 Total

22.61

32954.08

1557.00 Total

13.35

20785.95

6 Salwood works for Doors and Windows Chaukhats

D 4 W 13

17.50 34.00

0.25 0.25

0.42 0.42 Total 5.00 Total 5.00 Total

2330.72

125299.51

7 Salwood works for Doors shutter

W 13

4.50

433.36

126757.80

8 4.5/20 mm MS Grill

W 13

4.50

193.24

56522.70

9 12.5 mm thick Plaster in (1:3) CSM in Ceiling

1890.00 Total

1890.00 1890.00 Ft2 1457.50 1890.00 3347.50 Ft2

19.85

37516.50

10 Two coats of Distemper Paint with one coat of primer in inside walls Plastering area of Inside walls Plastering area of Ceiling Total 11 Two coats of Weather Coat paint with one coat of primer in out side walls

6.8

22763.00

Approved By:Prepared By:Checked By:-

Page 7 of 8

Plastering area of Outside walls 12 Enamel Paint in Doors and Windows 13 Two Coats of Aluminium Paint with one coat of primer

Total As per deduction area As per Grill area

2051.50 Ft2 488.00 Ft2

292.50 Ft2 Total for Civil Works Sanitary & Electrification Works @ 10% of Civil Works Sub Total Grand Total

11.15 15.68 13.28

22874.23 7651.84 3884.40 1,682,447.69 168,244.77 1,850,692.46 1,850,692.46

Approved By:Prepared By:Checked By:-

SUMMARY OF COST Project Name :- CONSTRUCTION OF SARSOWATI UCHA MA. VI. BUILDING (GETA), KAILALI Project Site :- GETA VDC- 4, KAILALI Consultant :- Tribhuwan Engineering Services, Dhangadhi, Kailali #REF! Cost of Ground Floor 363150.59 Cost of First Floor 1850692.46 Cost of Second Floor #REF! Total #REF! Contingency @ 5% #REF! Sub-Total #REF! Adding Vat @ 13% #REF! Grand Total In Words, Rupees; Thirty-Two Lakhs, Thirty-One Thousands, Eight Hundreds, Eighteen Rupees and Thirty Six Paisa Only.