CHANDRAGIRI MUNICIPALITY

Office of the Municipal Executive

Balambu, Kathmandu
3 no. State, Nepal
Detailed Esitmate and Abstract of cost
आयोजना को नाम :कृष्ण मा.वि.आय्सोलसन वनमााण F.Y:2077/078
:yfg– rGb|flu/L g=kf j8f g+= !, bxrf]s
S.No. Description of work No L (m) B (m) H (m) Quantity Unit Rate Amount Remarks
A Boundary Fencing
1 Site Clearance 1 50 40 2000 Sqm 32.29 64,580.00

2 E/W excavation for soft soil foundation

Retaining wall at different place
g/d df6f]df hu vGg] sfd
Stone Masonry 1 15.00 0.6 0.50 4.50
Stone Masonry 1 30.00 0.6 0.50 9.00
Stone Masonry 1 23.50 0.6 0.50 7.05
Retaining wall 1 30.00 1.4 1.50 63.00
Retaining wall 1 30.00 1.4 1.50 63.00
Retaining wall 1 9.50 1.1 1.50 15.68
Stone Masonry 1 8.00 0.6 0.50 2.40
Stone Masonry 1 29.00 0.6 0.50 8.70
Total 173.33 cum 601.11 104,187.39
3 Earthwork filling
afndf df6f] k'g]{ sfd
Stone Masonry 1 15.00 0.15 0.20 0.45
Stone Masonry 1 30.00 0.15 0.20 0.90
Stone Masonry 1 23.50 0.15 1.00 3.53
Retaining wall 1 30.00 0.15 1.00 4.50
Retaining wall 1 30.00 0.15 1.00 4.50
Retaining wall 1 9.50 0.2 1.00 1.90
Stone Masonry 1 8.00 0.15 0.20 0.24
Stone Masonry 1 29.00 0.15 0.20 0.87
Total 16.89 cum. 193.12 3,260.83
4 Stone filling in foundation
hudf b'+ufsf] ;f]ln ug]{ sfd
Stone Masonry 1 15.00 0.45 0.10 0.68
Stone Masonry 1 30.00 0.45 0.10 1.35
Stone Masonry 1 23.50 0.45 0.10 1.06
Retaining wall 1 30.00 1.25 0.10 3.75
Retaining wall 1 30.00 1.25 0.10 3.75
Retaining wall 1 9.50 0.9 0.10 0.86
Stone Masonry 1 8.00 0.45 0.10 0.36
Stone Masonry 1 29.00 0.45 0.10 1.31
Total 13.10 cum 4173.20 54,679.35
13% Vat 5,192.06 3048.19
5 Random rubble stone masonry wall in 1:6 c/s
Retaining wall
!:^ b'+ufsf] afn nufpg] sfd
Stone Masonry 1 15.00 0.45 1.65 11.14 Base & Top 0.45
Stone Masonry 1 30.00 0.45 1.65 22.28 Base & Top 0.45
Stone Masonry 1 23.50 0.45 1.65 17.45 Base & Top 0.45
Retaining wall 1 30.00 1.25 4.10 153.75 (0.45+2.05)/2
Retaining wall 1 30.00 1.25 4.10 153.75 (0.45+2.05)/2
Retaining wall 1 9.50 0.9 2.70 23.09 (0.45+1.35)/2
Stone Masonry 1 8.00 0.45 1.65 5.94 Base & Top 0.45
Stone Masonry 1 29.00 0.45 1.65 21.53 Base & Top 0.45
175.00 Total 408.92 cum 9306.39 3,805,557.37
13% Vat 306,431.73 5764.39
6 l;d]G6 s+qmL6 ˆnf]l/Ë -!M@M$_ -#* dL=dL=_ 1 175.00 0.45 78.75
78.75 Sqm 669.15 52,695.56
13% Vat 3,996.72 390.4

7 Equal angle (40*40*3) to support Barbed wire 70 1.65 115.5 1.8 kg/m
lh=cfO{=sf9]tf/ -jf/ j]8 jfo/_ nufpg 207.9 Kg 155.51 32,330.53
13% Vat 2,357.29 87.22

8 PCC works (1:2:4) for Equal Anlge 70 0.12 0.12 0.3 0.30
Vertical Post For Gate 2 0.23 0.23 0.6 0.06
0.37 Cum 13567.95 4,964.24 9537.95
13% Vat 453.67

9 Barbed Wire Fencing

lh=cfO{=sf9]tf/ -jf/ j]8 jfo/_ nufpg 5 175 875 RM 68.58 60,007.50
13% Vat 1,949.68 17.14

10 Gate Installation with red oxide primer 2 234.96 Kg 155.51 36,538.63

13% Vat 2,664.12 87.22

11 0.41mm thick Color CGI sheet 2 11.52 Sqm 1023.84 11,794.64

13% Vat 1,222.07 816.02
12 Information board 1,500.00

Prepared by: Checked by: Approved by:

 B Toilet Construction
Sub-Structural Works
1 Exacavation
Wall 1 28.5 0.45 0.80 10.26
10.26 Cum 601.11 6,167.39

2 Earthwork filling 2 28.5 0.23 0.80 5.24

5.24 Cum 193.12 1,012.72

3 Brick Soling
Wall 1 28.5 0.45 12.83
For Screeding
Flat brick Soling 1 12.12 2 24.24
Deduction for Toilet PAN Seat 10 0.525 0.43 2.26
Deduction for Toilet Partition walls 5 1.5 0.12 0.90
Total brick Soling after necessary deduction 33.91 Sqm 945.41 32,056.49 818.91
13% Vat 3,609.73
4 P.C.C. 1:3:6 on Brick Soling
Wall 1 28.5 0.45 0.08 1.03
1.03 Cum 12,141.41 12,457.09 8111.41
13% Vat 1,081.90
5 Brick Works (1:6) c/s
Wall (2 Layer 18inch) 1 28.5 0.45 0.12 1.54
1 layer 14 inch 1 28.5 0.35 0.05 0.50
5 layer 9 inch 1 28.5 0.23 0.3 1.97
Brick Step 1 layer 1 12.12 0.23 0.05 0.14
4.14 Cum 14,418.87 59,746.46 11069.37
13% Vat 5,962.76
6 RCC Band 1:2:4 1 28.5 0.23 0.15 0.98 Cum 13,567.95 13,340.69 9537.95
13% Vat 1,219.16

7 Form work for RCC Band 2 28.5 0.23 0.15 1.97 Sqm 1,246.11 2,450.48 384.1
98.19
8 Steel Reinforcement (1.5% of PCC) 0.0177 Cum
138.945 Kg 111.53 15,496.54 90.17
13% Vat 1,628.73
9 Screeding Works
l;d]G6 s+qmL6 ˆnf]l/Ë -!M@M$_ -#* dL=dL=_ 1 12.12 2 24.24
Brick Step 1 layer 1 12.12 0.23 2.79
Deduction for Toilet PAN Seat 10 0.525 0.43 2.26
Deduction for Toilet Partition walls 5 1.5 0.12 0.90
Total Cement concreting after necessary deduction 23.87 Sqm 669.15 15,972.68 390.4
13% Vat 1,211.46

10 Punning works on top after Screeding 23.87 Sqm 265.78 6,344.20 87.78
3 mm cement Polish or Punning 272.39
13% Vat
Super Structure
11 Brick Works (1:6) c/s
Front wall 1 12.12 0.23 2.3 6.41
Back Wall 1 12.12 0.23 2.75 7.67
Side Wall 1 1.5 0.23 2.2 0.76
Partition walls 5 1.5 0.12 2.2 1.98
Deduction for Ventialtions on Back walls in all Toilets 10 0.6 0.6 0.6 2.16
Deduction for Gates on Front Walls 10 0.8 0.23 1.82 3.35
Total after Deductions for Ventilations & gates 11.31 Cum 14,418.87 163,042.53 11069.37
13% Vat 16,271.81
12 (a) 12.5mm Plaster Works (1:6)
!@=% dL=dL= l;d]G6 afn'jf -!M^_ Knfi6/
Internal Plaster after deductions (1:6) 11.31 Sqm 355.92 4,024.59 112.32
13% Vat 165.11

(b) 20mm Outer Plaster after deductions (1:4) 11.31 Sqm 489.42 5,534.16 202.72
298.00

13 Roofing works
Horizontal Square Pipe to support CGI roof with red oxide
3 12.12 36.36 Rm Unit Weight
primer
1.5"x1.5" x2.50mm 102.54 KG 2.82 Kg/m
102.54 155.51 15,945.25 87.22
13% Vat 1,162.61
14 Toilet Gate Works
Horizontal Square Pipe to support plain CGI sheet with red
oxide primer
1.0"x1.0"x2.6 mm 10 6 60 Rm 1.69 Kg/m
101.4 Kg 155.51 15,768.71
13% Vat 1,149.73 87.22

15 0.45mm thick plain CGI sheet to cover gate 10 0.8 1.82 14.56 Sqm 1,891.12 27,534.71 1172.78
13% Vat 2,219.84
16 Door Hardware Parts & Fittings 10 Jobs 1,000.00 10,000.00
13% Vat 1,300.00
17 0.41mm thick Color CGI sheet
To cover the Roof Corrougated Sheet 1 12.12 5 60.6 Sqm 1,023.84 62,044.70 816.02
13% Vat 6,428.61

18 Plumbing works with all sanitary parts & Fittings Jobs 400,000.00
19 Electric wiring Setup & Installation Jobs 50,000.00

Prepared by: Checked by: Approved by:

 C Dust Bin Construction & Soakpit
20 Exacavation for Dust Bin 1 6 3 2 36
Circular Soakpit 1 2.65 2.65
38.65 Cum 601.11 23,232.53

21 Transportation of Soil from project Site to Disposal Site: 38.65

Existing soil on Project Site 1.00 5 3 2 30
Total 68.65 m3/KM 52.57 18044.49 Up to 5 KM
13% Vat 2,345.78
22 Brick Soling for Dust Bin
1 21 0.23 4.83 Sqm 945.41 4,566.33 818.91
13% Vat 514.19

23 Brick work in 1:4 c/s for Dust Bin 1 21 0.23 2 9.66 Cum 14,824.87 143,208.24 11475.37
13% Vat 14,410.77

24 Brick work in 1:6c/s for Soakpit

Outer Area 2.65
Inner Area 1.27
Brick work Area (Outer-Inner) 1.38 1.38 Cum 14,418.87 19,837.35 11069.37
13% Vat 1,979.79

25 Filling the soakpit by dry sand up to 1feet 0.255 0.255 Cum 2,429.83 618.92 1760.33
13% Vat 58.29
26 Filling the soakpit by gravel up to 6"
hudf u|fen 0.127 0.127 Cum 2,783.86 354.55 2221.36
13% Vat 36.78

27 Broken pieces of Brick filling in soakpit 0.255 0.255 Cum 3,780.00 962.83 2750
13% Vat 91.06

Horizontal Square Pipe to support Plain CGI Sheet as Cover

28
For Dust Bin with red oxide primer
1.5"x1.5" x2.50mm for Dust Bin 4 6 24
1.5"x1.5" x2.50mm for Soak Pit 2 1.5 3
27 Rm Unit Weight
76.14 KG 155.51 11,840.53 2.82 Kg/m
13% Vat 863.32 87.22
0.50mm Plain CGI sheet to Cover Dust Bin & Soakpit with
29
Manhole
Dust Bin 1 6 3 18 m2
Soak Pit 1 2.65 2.65 m2
Total 20.65 1,204.53 24,872.79 773.53
13% Vat 2,076.48
Total 5,789,297.79

Prepared by: Checked by: Approved by: