Professional Documents
Culture Documents
Project Location:
Name of the project : Construction of Madi Higher Secondary School Building
Location : Madi Rambeni VDC-2
District : Sankhuwasabha
Zone : Koshi
Structural Details:
Type of building : Educational Building
Number of floors : Two
Size : Rectangular
Length : 117 ft (35.7m)
Width : 29 ft (8.85m)
Number of rooms : 12
Size of class rooms : 22 ft x17 ft
Plinth area : 3360 sq ft (312.5 sq m)
Financial Details:
Total cost of project (NRs) : 23,435,923.08
Cost per sq ft : 6974.98
Construction of Madi Higher Secondary School Building
Contents
Page
BasicRates Page 3
Construction of Madi Higher Secondary School Building
Equipment
2 Descriptionof item: Tree felling and root digging(30-60 cm girth) Unit: 1 no.
Sources Level/Type Unit Quantity Rate per Unit Cost Total Cost of each
Sources
Labour Skilled nos.
Unskilled nos. 1.790 260.00 465.40 465.40
Materials
0.00
Equipment 3% of labour 13.96
13.96
Total Cost 479.36
15% Contractor's overhead 71.90
TOTAL 551.27
3 Description of item: Earthwork Excavation in soft soil (15 m haulage,3m lift) Unit : Cu.m
Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled
Unskilled nos. 0.80 260.00 208.00 208.00
Materials
-
Equipment 3% of labour cost 6.24
6.24
Total Cost 214.24
15% Contractor's overhead 32.14
TOTAL 246.38
-
Equipment 3% of labour cost 23.40
23.40
Total Cost 803.40
15% Contractor's overhead 120.51
TOTAL 923.91
Rate per Unit 923.91
28.50
Equipment 3% of labour cost 26.66
26.66
Total Cost 943.66
15% Contractor's overhead 141.55
TOTAL 1085.20
Rate per Unit 1085.20
-
Equipment 3% of labour cost 7.80
7.80
Total Cost 267.80
15% Contractor's overhead 40.17
TOTAL 307.97
Rate per Unit 307.97
7 Description of item: Dry stone soling in foundation with 30m lead Unit : Cu.m
Sources Level/Type Unit Quantity Rate per Unit Cost Total Cost
Labour Skilled nos.
Unskilled nos. 1.4 260.00 364.00 364.00
Materials Stone cu. m. 1.1 440.00 484.00
484.00
Equipment
0.00
Total Cost 848.00
15% Contractor's overhead 127.20
TOTAL 975.20
Rate per Unit 975.20
8 Description of item: PCC (1:3:6) mix.in foundation with 30m lead and 1.5m lift Unit : Cu.m
Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 0.75 350.00 262.5
Unskilled nos. 4 260.00 1040 1,302.50
Materials Cement MT 0.22 14062.00 3093.64
Sand Cu.m. 0.47 550.00 258.5
Aggregates Cu.m. 0.89 800.00 712
4,064.14
Equipment
-
Total Cost 5,366.64
15% Contractor's overhead 805.00
TOTAL 6,171.64
Rate per Unit 6,171.64
9 Description of item: PCC (1:2:4) mix.in foundation with 30m lead and 1.5m lift Unit : Cu.m
Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 0.75 350.00 262.5
Unskilled nos. 4 260.00 1040 1,302.50
Materials Cement MT 0.32 14062.00 4499.84
Sand Cu.m. 0.45 550.00 247.5
Aggregates Cu.m. 0.85 800.00 680
5,427.34
Equipment
-
Total Cost 6,729.84
15% Contractor's overhead 1,009.48
TOTAL 7,739.32
Rate per Unit 7,739.32
73840.29
Equipment
-
Total Cost 79760.29
15% Contractor's overhead 11964.04
TOTAL 91724.33
Rate per Unit 91724.33
5,424.59
Equipment
6546.55
Equipment
-
Total Cost 11591.57
15%Contractor's Overhead 1738.7355
TOTAL 13330.3055
Total 13330.3055
14 Description of item: Stone masonry work in (1:4) cement mortar with 30m lead and Unit : Cu.m
1.5m lift
Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 2 350.00 700.00
Unskilled nos. 5.4 260.00 1404.00 2104.00
Materials Stone cu.m. 1.1 440.00 484.00
cement Mtn. 0.159 14062.00 2235.86
Sand cu.m 0.45 550.00 247.50
2967.36
Equipment
0.00
Total Cost 5071.36
15% Contractor's overhead 760.70
TOTAL 5832.06
Rate per Unit 5832.06
15 Description of item: Stone masonry work in (1:6) cement mortar with 30m lead and Unit : Cu.m
1.5m lift
Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 1.5 350.00 525.00
Unskilled nos. 5 260.00 1300.00 1825.00
Materials Stone cu.m. 1.1 440.00 484.00
cement Mtn. 0.078 14062.00 1096.84
Sand cu.m 0.47 550.00 258.50
1839.34
Equipment
0.00
Total Cost 3664.34
15% Contractor's overhead 549.65
TOTAL 4213.99
Rate per Unit 4213.99
16 Description of item: Stone masonry work in (1:3) cement mortar Unit : Cu.m
Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 1 350.00 350.00
Unskilled nos. 4 260.00 1040.00 1390.00
Materials Stone cu. m. 1.1 440.00 484.00
cement MT 0.194 14062.00 2728.03
Sand cu. m 0.42 550.00 231.00
3443.03
Equipment
0.00
Total Cost 4833.03
15% Contractor's overhead 724.95
TOTAL 5557.98
Rate per Unit 5557.98
17 Desc. of Item: Fabrication of gabion including rolling, cutting , weaving &Crate Filling
(Hexagonal Mesh size 100 mm x 120 mm with 10 SWG and salvage wire 7 SWG (Box
size:2mx1mx1m) Unit : Cu.m
Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 0.97 350.00 339.50
Unskilled nos. 7.2 260.00 1,872.00 2211.50
Materials Gabion wire kg 24.15 76.00 1,835.40
Salvage Wire kg 3.15 34.00 107.10
Stone cu.m. 2.2 440.00 968.00
2910.50
Equipment
3315.00
Equipment
20 Description of item: 12.50mm thick Cement plaster in 1:4 cement mortar Unit:100 Sq.m.
Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 12 350.00 4200
Unskilled nos. 16 260.00 4160 8360.00
Materials Cement Mtn 0.538 14062.00 7565
Sand Cu.m 1.46 550.00 803
8368.36
Equipment
21 Description of item: 12.5mm thick Cement plaster in 1:3 in ceiling Unit:100 Sq.m.
Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 15 350.00 5250
Unskilled nos. 20 260.00 5200 10450.00
Materials Cement Mtn 0.625 14062.00 8789
Sand Cu.m 1.28 550.00 704
9492.75
Equipment
22 Description of item : 2.5 cm thick Damp Proof Course (DPC)with 1:1.5:3 cement
concrete Unit:10 Sq.m.
Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 1 350.00 350
Unskilled nos. 1.25 260.00 325 675.00
Materials Cement Mtn 0.112 14062.00 1575
Sand Cu.m 0.113 550.00 62
Aggregates Cu.m 0.25 800.00 200
Water proofing
compound kg 2.25 45.00 101
1938.34
Equipment
23 Description of item: Preparation of formwork and stacking upto 30m lead Unit:10 sq.m.
Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 5.190 350.00 1,816.50
Unskilled nos. 7.500 260.00 1,950.00 3766.50
Materials Wood Cu.ft. 9.300 950.00 8,835.00
Ply wood Sq.m. 10 620.00 6,200.00
Nail Kg. 6.930 90.00 623.70
15658.70
Equipment
0.00
Total Cost 19425.20
15% Contractor's overhead 2913.78
TOTAL 22338.98
Rate per Unit 2233.90
24 Description of item: Plum concrete in (1:2:4) with 40% plum Unit : Cu.m
Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 1.00 350.00 350.00
Unskilled nos. 4.00 260.00 1,040.00 1,390.00
Materials Cement Mtn. 0.192 14062.00 2,699.90
Sand cu.m 0.267 550.00 146.85
Aggregates cu.m. 0.510 800.00 408.00
Stone cu.m 0.400 440.00 176.00
3,430.75
Equipment
25 Description of item: Plum concrete in (1:1.5:3) with 40% plum Unit : Cu.m
Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 1.00 350.00 350.00
Unskilled nos. 4.00 260.00 1,040.00 1,390.00
Materials Cement Mtn. 0.240 14062.00 3,374.88
Sand cu.m 0.255 550.00 140.25
Aggregates cu.m. 0.516 800.00 412.80
Stone cu.m 0.400 440.00 176.00
4,103.93
Equipment
36,912.60
Equipment
27 Description of item: 38x100mm sal wood framed, 8mm ply wood with both side 4mm
teak plywood leminated door shutters Unit : Sq.m
For analysis 10.92x2.058=2.245 sq m is taken
Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 9.00 350.00 3,150.00
Unskilled nos. 0.90 260.00 234.00 3,384.00
Materials Wood cum 0.035 33516.00 1,159.65
Nail Kg 0.500 90.00 45.00
Ply wood sq m 5.697 620.00 3,532.14
Bolt nos. 10.000 15.00 150.00
4,886.79
Equipment
600.00
Equipment
3,600.00
Equipment
30 Description of item: Plastic Emulsion paint on walls with one coat priming Unit :100 Sq.m
Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 8.00 350.00 2,800.00
Unskilled nos. 5.00 260.00 1,300.00 4,100.00
Materials Enamel Lit 17.100 300.00 5,130.00
5,130.00
Equipment
31 Description of item: Two coats of coal tar painting Unit :100 Sq.m
Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 2.50 350.00 875.00
Unskilled nos. 2.00 260.00 520.00 1,395.00
Materials Coal tar paint Lit 12.000 60.00 720.00
Khaksi leaf 4.000 5.25 21.00
741.00
Equipment
2,661.68
Equipment
4,802.20
Equipment Scaffolding @ 3% of manpower for scaffolding 1.56
1.56
Total Cost 5,952.76
15% Contractor's overhead 892.91
TOTAL 6,845.67
6 RCC Works
6.1 RCC (1:2:4)
Footing
(i) Cu.ft. 23 4.00 4.00 0.75 276.00
(ii) Cu.ft. 23 1.33 13.50 414.02
(iii) Cu.ft. 23 1.25 1.25 5.00 179.69
Total 869.71
6.2 RCC (1:2:4) for tie beams
Long side Cu.ft. 2 115.500 1.250 1.250 360.938
Short side Cu.ft. 8 27.750 1.250 1.250 346.875
Total 707.813
6.3 RCC (1:2:4) for beams
Long side Cu.ft. 3 115.50 1.25 433.13
Short side Cu.ft. 8 27.75 1.25 277.50
Staircase Cu.ft. 2 17.20 1.25 43.00
Total 753.63
5 (1:2:4) plain cement concrete in foundation and plinth cu.m 59.54 7735.00 460,579.21
12 Salwood work in chowkhats in doors and windows cu.m 6.10 48176.49 293,805.92
Summary of cost
1 Estimated Cost of ground floor(A) 11,693,867.23
2 Estimated Cost of first floor(B) 5,142,284.40
Sub total(A+B) 16,836,151.63
3 Adding 8% for Electrical works 1,346,892.13
4 Adding 8% for sanitary and water supply works 1,346,892.13
Sub total 19,529,935.90
5 VAT 13% 2,538,891.67
6 Adding 5% for Contignences 976,496.79
7 Adding 2% for workcharged establishment 390,598.72
Grand Total (in NRS) 23,435,923.08
Amount in words:- Two crore thirty lakhs fiftynine thousand seven hundred twenty two rupees and
sixty two paisa only.