You are on page 1of 23

SALIENT FEATURES

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

1 Site Clearance …………… 1 11.96 ###


2 Tree felling and root digging(30-60 cm girth) …………… 1 551.27 ###
3 Earthwork Excavation in soft soil …………… 1 246.38 ###
4 Earthwork excavation in Med.Rock …………… 2 923.91 ###
5 Earthwork excavation in Hard Rock (Blasting) …………… 2 1085.20 ###
6 Backfilling with compaction …………… 2 307.97 ###
7 Dry stone soling in foundation with 30m lead …………… 3 975.20 ###
8 PCC (1:3:6) mix.in foundation with 30m lead and 1.5m lift …………… 3 6171.64
9 PCC (1:2:4) mix.in foundation with 30m lead and 1.5m lift …………… 3 7,739.32 ###
10 Reinforcement Steel Bars …………… 4 91724.33 ###
11 PCC for RCC(1:2:4) …………… 4 7836.78 ###
12 PCC for RCC(1:1.5:3) …………… 4 9,943.53 ###
13 PCC for RCC (1:1:2) …………… 5 13,330.31 ###
14 Stone masonry work in (1:4) cement mortar …………… 5 5,832.06 ###
15 Stone masonry work in (1:6) cement mortar …………… 5 4,213.99 ###
16 Stone masonry work in (1:3) cement mortar …………… 6 5,557.98
17 Fabrication of gabion …………… 6 2945.15 ###
18 CGI Roofing (26 gauge) …………… 6 1099.40 ###
19 Iron Work in Truss(4cm Black pipe) …………… 7 601.45 ###
20 12.50mm thick Cement plaster in 1:4 cement mortar …………… 7 192.38 ###
21 12.5mm thick Cement plaster in 1:3 in ceiling …………… 7 229.34
22 Damp Proof Course (DPC)with 1:1.5:3 cement concrete …………… 8 300.53
23 Preparation of formwork and stacking …………… 8 2,233.90 ###
24 Plum concrete in (1:2:4) with 40% plum …………… 8 5,543.87 ###
25 Plum concrete in (1:1.5:3) with 40% plum …………… 9 6,318.02 ###
26 Wood work in door/window chaukhat …………… 9 48,176.49 ###
27 Plywood leminated door shutters …………… 9 4,236.71
28 Cement Painting …………… 10 104.08 ###
29 Enamel Paint in Door/Windows …………… 10 534.75 ###
30 Plastic Emulsion paint on walls with one coat priming …………… 10 106.15
31 Two coats of coal tar painting …………… 11 24.56
32 Dress Stone lining …………… 11 15,230.00 ###
33 Brickwork in 1:4 Cement Mortar …………… 11 6,845.67

Rate Analysis for Civil Works


Construction of Madi Higher Secondary School Building

Basic Rates for Civil Works

S.N. Type Unit Rate Remarks


A. Labour Rate
1 Skilled MD 350.00 8 Hrs/Day
2 Unskilled MD 260.00
3 Blaster MD 595.00
B.Materil Rate
1 Cement Mtn 14062.00 =625/1.13+150
2 Sand Cu m 550.00
3 Aggregates Cu m 800.00
4 Stone Cu m 440.00
5 filter material Cu m 440.00 (riverbed gravel)
6 Water proofing compound kg 45.00
7 Wood Cu.ft. 950.00
8 Ply wood Sq m 620.00
9 C.G.I. Sheet sq.m 700.00 (26 gauge)
10 Bolt no 15
11 J-hook no 100
12 Bitumin washer no 5.00
13 Re- bars Mtn 69371.70 =75/1.13+3
14 Binding Wire Kg 100.00
15 Gabion wire Kg 76.00
16 Salvage Wire Kg 34.00
17 Nail Kg 90.00
18 Pipe Rm 300.00
19 Gelatine Kg 50.00
20 Electronic detontor No 3
21 Fuse Wire m 5
22 Welding Machine day 300
23 Rod nos. 12
24 Enamel Lit 300
25 Khaksi leaf 5.25
26 Coal tar paint Lit 60
27 Lime Kg 50
28 Brick No 6 machine made

BasicRates Page 3
Construction of Madi Higher Secondary School Building

Rate Analysis for Civil Works

1 Description of item: Site Clearance Unit : sq.m


Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled
Unskilled nos. 0.04 260.00 10.40 10.40
Materials

Equipment

Total Cost 10.40


15% Contractor's overhead 1.56
TOTAL 11.96

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

Rate Analysis for Civil Works-4/23


Construction of Madi Higher Secondary School Building

4 Description of item: Earthwork excavation in Med.Rock Unit : Cu.m


Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled
Unskilled nos. 3.00 260.00 780.00 780.00
Materials

-
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

5 Description of item: Earthwork excavation in Hard Rock (Blasting) Unit : Cu.m


Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 0.05 350.00 17.50
Unskilled nos. 3.35 260.00 871.00 888.50
Materials Gelatine k.g. 0.25 50.00 12.50

Electronic detontor nos. 2.00 3.00 6.00


Fuse Wire m 2.00 5.00 10.00

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

6 Description of item: Backfilling with compaction Unit : Cu.m


Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost of each
Sources
Labour Skilled
Unskilled nos. 1.00 260.00 260.00 260.00
Materials

-
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

Rate Analysis for Civil Works-5/23


Construction of Madi Higher Secondary School Building

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

Rate Analysis for Civil Works-6/23


Construction of Madi Higher Secondary School Building

10 Description of item: Reinforcement Steel Bars Unit: 1 Mtn.


Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 8 350.00 2800
Unskilled nos. 12 260.00 3120 5920.00
Materials Re- bars Mtn 1.05 69371.70 72840.285
Binding Wire Kg 10 100.00 1000

73840.29
Equipment

-
Total Cost 79760.29
15% Contractor's overhead 11964.04
TOTAL 91724.33
Rate per Unit 91724.33

11 Description of item: PCC for RCC(1:2:4)in Foundation wall 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. 0.320 14062.00 4,499.84
Sand cu.m 0.445 550.00 244.75
Aggregates cu.m. 0.850 800.00 680.00

5,424.59
Equipment

Total Cost 6,814.59


15% Contractor's overhead 1,022.19
TOTAL 7,836.78

12 Description of item: PCC for RCC(1:1.5:3) in foundation wall Unit : Cu.m


Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled Nos. 0.800 350.00 280.00
Unskilled Nos 7.000 260.00 1,820.00 2100.00
Materials Cement Mtn. 0.400 14062.00 5,624.80
Sand cu.m. 0.425 550.00 233.75
Aggregates cu.m. 0.860 800.00 688.00

6546.55
Equipment

Total Cost 8646.55


15% Contractor's overhead 1296.98
TOTAL 9943.53

Rate Analysis for Civil Works-7/23


Construction of Madi Higher Secondary School Building

13 Description of item:PCC for RCC (1:1:2) in superstructure. Unit : Cu.m


Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Manpower Skilled nos. 0.8 350.00 280
Unskilled nos. 7 260.00 1820 2100
Materials Cement Mtn 0.61 14062.00 8577.82
Sand cu.m. 0.425 550.00 233.75
Aggregates cu.m. 0.85 800.00 680 9491.57
Equip

-
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

Rate Analysis for Civil Works-8/23


Construction of Madi Higher Secondary School Building

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

Total Cost 5122.00


15% Contractor's overhead 768.30
TOTAL 5890.30
Rate per Unit 2945.15

18 Description of item: CGI Roofing (26 gauge) Unit: 10 Sq.m.


Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 1.1 350.00 385
Unskilled nos. 1.25 260.00 325 710.00
Materials C.G.I. Sheet Sq.m 12 700.00 8400
Bolt nos. 30 15.00 450
J-hook nos. 25 100.00
Bitumin washer nos. 55 5.00
8850.00
Equipment

Total Cost 9560.00


15% Contractor's overhead 1434.00
TOTAL 10994.00
Rate per Unit 1099.40

Rate Analysis for Civil Works-9/23


Construction of Madi Higher Secondary School Building

19 Description of item: Iron Work in Truss(4cm Black pipe) Unit: 10 r.m.


Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 2.5 350.00 875
Unskilled nos. 4 260.00 1040 1915.00
Materials Pipe m 1.05 300.00 315
Welding Machine day 1 300.00 300
Rod Nos 225 12.00 2700

3315.00
Equipment

Total Cost 5230.00


15% Contractor's overhead 784.50
TOTAL 6014.50
Rate per Unit 601.45

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

Total Cost 16728.36


15% Contractor's overhead 2509.25
TOTAL 19237.61
Rate per Unit 192.38

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

Total Cost 19942.75


15% Contractor's overhead 2991.41
TOTAL 22934.16
Rate per Unit 229.34

Rate Analysis for Civil Works-10/23


Construction of Madi Higher Secondary School Building

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

Total Cost 2613.34


15% Contractor's overhead 392.00
TOTAL 3005.35
Rate per Unit 300.53

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

Total Cost 4,820.75


15% Contractor's overhead 723.11
TOTAL 5,543.87

Rate Analysis for Civil Works-11/23


Construction of Madi Higher Secondary School Building

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

Total Cost 5,493.93


15% Contractor's overhead 824.09
TOTAL 6,318.02

26 Description of item: Wood work in door/window chaukhat Unit : Cu.m


Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 12.00 350.00 4,200.00
Unskilled nos. 3.00 260.00 780.00 4,980.00
Materials Wood cu.m. 1.100 33516.00 36,867.60
Nail Kg 0.500 90.00 45.00

36,912.60
Equipment

Total Cost 41,892.60


15% Contractor's overhead 6,283.89
TOTAL 48,176.49

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

Total Cost 8,270.79


15% Contractor's overhead 1,240.62
TOTAL 4,236.71

Rate Analysis for Civil Works-12/23


Construction of Madi Higher Secondary School Building

28 Description of item: Cement Painting Unit :10 Sq.m


Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 0.50 350.00 175.00
Unskilled nos. 0.50 260.00 130.00 305.00
Materials Lime Kg 12.000 50.00 600.00

600.00
Equipment

Total Cost 905.00


15% Contractor's overhead 135.75
TOTAL 1,040.75
Rate Per Unit 104.08

29 Description of item: Enamel Paint in Door/Windows Unit :10 Sq.m


Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 3.00 350.00 1,050.00
Unskilled nos. 0.00 260.00 - 1,050.00
Materials Enamel kg 12.000 300.00 3,600.00

3,600.00
Equipment

Total Cost 4,650.00


15% Contractor's overhead 697.50
TOTAL 5,347.50
Rate per unit 534.75

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

Total Cost 9,230.00


15% Contractor's overhead 1,384.50
TOTAL 10,614.50
Rate per unit 106.15

Rate Analysis for Civil Works-13/23


Construction of Madi Higher Secondary School Building

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

Total Cost 2,136.00


15% Contractor's overhead 320.40
TOTAL 2,456.40
Rate per unit 24.56

32 Description of item: Dress Stone lining Unit :Cu.m


Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Labour Skilled nos. 1.50 350.00 525.00 for lining
Unskilled nos. 34.48 260.00 8,964.80 for Dressing
Unskilled Md 4.20 260.00 1,092.00 for lining
10,581.80
Materials Cement Mtn 0.140 14062.00 1,968.68
Sand cum 0.420 550.00 231.00
Stone cum 1.050 440.00 462.00

2,661.68
Equipment

Total Cost 13,243.48


15% Contractor's overhead 1,986.52
TOTAL 15,230.00

33 Brickwork in 1:4 Cement Mortar Unit :Cu.m


Sources Level/Type Unit Quantity Rate/Unit Cost Total Cost
Manpower Skilled Md 1.50 350.00 525.00
Unskilled Md 2.20 260.00 572.00 to transport
Unskilled Md 0.20 260.00 52.00 for Scaffolding
1,149.00
Materials Brick No 530.000 6.00 3,180.00
cement Mtn 0.100 14062.00 1,406.20
Aggregates cum 0.270 800.00 216.00

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

Rate Analysis for Civil Works-14/23


Construction of Madi Higher Secondary School Building

Extension Block of Sanogaucharan Building


Sanogaucharan, Kathmandu
Ground Floor Quantity Calculation

Breadth Height X-area


S.N. Description of Items Unit No. Length (ft.) Quantity Remarks
(ft.) (ft.) (ft.2)
1 Earthwork excavation
1.1 Earthwork excavation in clay and
BMS soil in foundation
Column footing Cu.ft. 23 4.50 4.50 5.00 2328.75
Wall foundation
long wall Cu.ft. 2 95.75 1.67 3.00 957.69
short wall Cu.ft. 8 23.75 1.67 3.00 950.19
1.2
E/w above plinth for breast wall Cu.ft. 1 90.00 4.00 3.00 1080.00
1.3
E/w below plinth for retaining wall Cu.ft. 1 120.00 4.00 3.00 1440.00
1.4 Excavation for compound wall
fencing Cu.ft. 1 1312.00 3.28 4.00 17213.44
Total 23970.07
1.5 Earthwork in levelling and filling in
plinth Cu.ft. 1 120.00 4.00 3.00 1440.00
Total 1440.00
Cu.ft. Total E/W 25410.07
2 Dry stone soling
For footings Cu.ft. 23 4.00 4.00 1.00 368.00
For Plinth Cu.ft. 1 1.00 443.56 443.56
Cu.ft. 5 1.00 368.50 1842.50
Cu.ft. 1 1.00 150.72 150.72
Cu.ft. 1 1.00 441.00 441.00
For compound wall fencing Cu.ft. 1 1312.00 3.28 1.00 4303.36
Total 7549.14
3 PCC (1:2:4)
For footing Cu.ft. 23 4.00 4.00 2.00 736.00
Cu.ft. 23 1.25 1.25 3.00 107.81
For plinth Cu.ft. 1 0.33 443.56 148.15
Cu.ft. 5 0.33 368.50 615.40
Cu.ft. 1 0.33 150.72 50.34
Cu.ft. 1 0.33 441.00 147.29
For doors and windows lintel level

Bottom Cu.ft. 2 126.75 1.25 0.33 105.63


Top Cu.ft. 2 126.75 2.25 0.33 190.13
Total 2100.74
4 2.5cm DPC with water proofing compound
sqft 1 443.56 443.56
sqft 5 368.50 1842.50
sqft 1 150.72 150.72
sqft 1 441.00 441.00
Total 2877.78
5 Preparation of form work
for columns Sq.ft. 23 1.25 10.00 1150.00
for beams
long beams Sq.ft. 3 107.75 1.25 1212.19
short beams Sq.ft. 8 29.00 1.25 870.00
for slab Sq.ft. 1 3360.00 3360.00
for staircase Sq.ft. 1 169.20 169.20
Total 6761.39

Page 15 Ground floor quantity calculation


Construction of Madi Higher Secondary School Building

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

6.4 RCC (1:2:4) for Column (1'3"X1'3")


For ground floor Cu.ft. 23 1.25 1.25 10.00 359.38
Total 359.38
6.5 RCC in first floor slab
Main slab Cu.ft. 1 0.42 3360.00 1400.00
Edge Cu.ft. 1 0.42 114.70 47.83
Deduction for staircase part Cu.ft. -1 0.42 160.50 -66.93
Staircase slope slab Cu.ft. 4 12.50 3.60 0.42 75.06
Staircase landing Cu.ft. 1 0.42 50.62 21.11
Total 1477.07
Total RCC work 4167.59
7 Stone masonary work in (1:6) cement mortar
7.1 above plinth for breast wall Cu.ft. 1 90.00 24.00 2160.00
7.2 below plinth for retaining wall Cu.ft. 1 120.00 21.00 2520.00
7.3 For compound wall fencing Cu.ft. 1 1280.00 2.75 8.00 28160.00
Total 32840.00
8 Stone masonary work in (1:4) cement mortar
8.1 For foundation and plinth
long wall Cu.ft. 1 266.25 1.25 3.50 1164.84 wall perimeter
short wall Cu.ft. 6 15.50 1.25 3.50 406.88
staircase Cu.ft. 1 28.50 1.25 3.50 124.69
Total 1696.41
8.2 For superstructure
long wall Cu.ft. 12 16.50 1.25 10.00 2475.00
short wall Cu.ft. 6 20.90 1.00 10.00 1254.00
staircase Cu.ft. 1 28.50 1.25 10.00 356.25
deduction for windows Cu.ft. -20 6.00 1.25 6.00 -900.00
deduction for doors Cu.ft. -6 3.25 1.25 10.00 -243.75
deduction for ventilation Cu.ft. -1 4.00 1.25 2.00 -10.00
Total 2931.50
9 Wood work- Doors and windows-
9.1 Salwood work in chowkhats in
doors Cu.ft. 6 0.25 3.25 8.75 42.66
9.2 Salwood work in chowkhats in
windows Cu.ft. 20 0.25 6.00 5.75 172.50
Total 215.16
9.3 4 cm thick panelled shutters of
Deodar wood in doors Sq.ft. 6 3.00 8.75 157.50
9.4 4 cm thick panelled shutters of
Deodar wood in windows Sq.ft. 20 5.75 5.75 661.25
Total 818.75

Page 16 Ground floor quantity calculation


Construction of Madi Higher Secondary School Building

10 Steel and Iron Work-


10.1 Reinforcement bending cutting and
fixing Mtn 1% of RCC works 9.27
10.2 Iron work in hold fasts in doors and
6nos@2kg for each door and
windows kg 4nos@2kg for each window 168.000
10.3
Iron grill work in stair case railing
kg 1 5kg per sq.ft. 390.000
10.4 Compound gate with complete
nos
fittings 3 15 11.5
10.5
Iron grill fencing over masonry 1280-
kg 3kg per (1280/10*1.25)-
compound wall
1075 sq.ft. 5 16125 3*15=1075
Total 9.83
11 Plastering and Pointing-
11.1
12.5 mm plastering with 1:4
cement local sand mortar in walls

inner walls Sq.ft. 5 77.00 10.00 3850.00


Sq.ft. 1 86.00 10.00 860.00
outer walls Sq.ft. 1 287.00 10.00 2870.00
deduction for door and windows
for inner wall Sq.ft. 1 -895.50 -895.50
deduction for door and windows
for outer wall Sq.ft. 1 -895.50 -895.50
Total 5789.00
11.2 12.5mm plastering with 1:3
cement medium sand mortar in
ceiling Sq.ft. 1 2721.42 2721.42
11.3
Skirting 20cm high with 12.5mm
thick 1:3 cement coarse sand ft
mortar neat cement finished
742.25 742.25
11.4 20 mm thick 1:3 cement with 1:3
cement coarse sand mortar neat sq. ft
cement finished in steps 270.10
12 Painting-
12.1 Painting two coats over one coat of
priming
door sq. ft 6 3.30 9.00 178.20
windows sq. ft 20 6.00 6.00 720.00
ventilation sq. ft 1 4.00 2.00 8.00
12.2 Iron grill in verandah railing sq. ft 1 102.50 3.00 307.50
staircase railings sq. ft 1 28.00 3.00 84.00
Total 1297.70
12.3 Coal tar painting two coats on back
of chowkhats
door sq. ft 6 0.33 9.00 17.98
windows sq. ft 20 0.33 6.00 39.96
ventilation sq. ft 1 0.33 2.00 0.67
Total 58.61
12.4
Painting on inner walls of rooms sq. ft
5 77.00 8.00 3080.00
sq. ft 1 86.00 8.00 688.00
Deduction for door and windows
for inner wall Sq.ft. 1 -895.50 -895.50
Total 2872.50

Page 17 Ground floor quantity calculation


Construction of Madi Higher Secondary School Building

Extension Block of Sanogaucharan Building


Sanogaucharan, Kathmandu
First Floor Quantity Calculation

Length Breadth Height


S.N. Description of Items Unit No. X-area (ft.2) Quantity Remarks
(ft.) (ft.) (ft.)
1 PCC (1:2:4)
For doors and windows lintel level

Bottom Cu.ft. 2 126.750 1.250 0.333 105.625


Top Cu.ft. 2 126.750 2.250 0.333 190.125
Total 295.750
2 Preparation of form work
for column Sq.ft. 23 1.25 10.00 1150.00
for beams
long beams Sq.ft. 3 115.5 1.25 1299.38
short beams Sq.ft. 8 27.75 1.25 832.50
for slab Sq.ft. 1 3360.00 3360.00
for staircase Sq.ft. 1 169.20 169.20
Total 6811.08
3 RCC works
3.1 RCC(1:2:4)for first floor beams
Long side Cu.ft. 3 115.500 1.250 433.125
Short side Cu.ft. 8 27.750 1.250 277.500
Staircase Cu.ft. 2 17.200 1.250 43.000
753.625
3.2 Column (1'3"X1'3")
For first floor Cu.ft. 23 1.250 1.250 10.000 359.375
359.375
3.2 RCC in top floor slab
Main slab Cu.ft. 1 0.417 3,360.000 1,400.000
Edge Cu.ft. 1 0.417 114.700 47.830
Deduction for staircase part Cu.ft. -1 0.417 160.500 -66.93
Staircase slope slab Cu.ft. 4 12.500 3.600 0.417 75.060
Staircase landing Cu.ft. 1 0.417 50.620 21.109
1,477.070
Total RCC works Total 2,590.070
4 Brick work in (1:4) cement mortar
4.1 For first floor superstructure
long wall Cu.ft. 2 206.58 0.75 9.5 2943.77
short wall Cu.ft. 18 16.5 0.75 9.5 2116.13
staircase Cu.ft. 1 16.5 0.75 19 235.13
partition walls Cu.ft. 4 16.5 0.34 9.5 213.18
deduction for small windows Cu.ft. -3 2.75 0.75 4 -24.75
deduction for windows Cu.ft. -26 5 0.75 6 -585.00
deduction for small doors Cu.ft. -9 3 0.75 8 -162.00

deduction for twoway folding doors Cu.ft. -4 5 0.75 8 -120.00


4.2 Terrace wall around perimeter Cu.ft. 1 456.5 0.75 3 1027.13
Total 5643.57
5 Wood work- Doors and windows-
5.1
Salwood work in chowkhats in doors
Cu.ft. 7 0.25 3.25 8.75 49.77
5.2 Salwood work in chowkhats in
windows Cu.ft. 20 0.25 6.00 5.75 172.50
Total 222.27

Page 18 First floor quantity calculation


Construction of Madi Higher Secondary School Building

5.3 4 cm thick panelled shutters of


Deodar wood in doors Sq.ft. 6 3.00 8.75 157.50
5.4 4 cm thick panelled shutters of
Deodar wood in windows Sq.ft. 20 5.75 5.75 661.25
Total 818.75
6 Steel and Iron Work-
6.1 Reinforcement bending cutting and
fixing Mtn 1% of RCC works 5.76
6.2 Iron work in hold fasts in doors and
6nos@2kg for each door and
windows kg 4nos@2kg for each window 168.000
6.3 Iron grill work in stair case railing
and verandah kg 5kg per sq.ft. 1890.000
Mtn Total 7.82
7 Plastering and Pointing-
7.1
12.5 mm plastering with 1:4 cement
local sand mortar in walls

inner walls Sq.ft. 5 77.00 10.00 3850.00


Sq.ft. 1 86.00 10.00 860.00
outer walls Sq.ft. 1 287.00 10.00 2870.00
deduction for door and windows for
inner wall Sq.ft. 1 -895.50 -895.50
deduction for door and windows for
outer wall Sq.ft. 1 -895.50 -895.50
sq.ft. Total 5789.00
7.2 12.5 mm plastering with 1:3
cement medium sand mortar in
ceiling Sq.ft. 1 2721.42 2721.42
7.3 Skirting 20cm high with 12.5mm
thick 1:3 cement coarse sand ft
mortar neat cement finished 742.25 742.25
7.4 20 mm thick 1:3 cement with 1:3
cement coarse sand mortar neat sq. ft
cement finished in steps 54.10 54.10
8 Painting-
8.1 Painting two coats over one coat of
priming
door sq. ft 6 3.30 9.00 178.20
windows sq. ft 20 6.00 6.00 720.00
ventilation sq. ft 1 4.00 2.00 8.00
Iron grill in verandah railing sq. ft 1 102.50 3.00 307.50
staircase railings sq. ft 1 28.00 3.00 84.00
Total 1297.70
8.2 Coal tar painting two coats on back
of chowkhats
door sq. ft 6 0.33 9.00 17.98
windows sq. ft 20 0.33 6.00 39.96
ventilation sq. ft 1 0.33 2.00 0.67
Total 58.61
Painting on inner walls of rooms sq. ft
5 77.00 8.00 3080.00
sq. ft 1 86.00 8.00 688.00
Deduction for door and windows for
inner wall Sq.ft. 1 -895.50 -895.50
Total 2872.50

Page 19 First floor quantity calculation


Construction of Madi Higher Secondary School Building

Extension Block of Sanogaucharan Building


Sanogaucharan, Kathmandu

Estimated cost of ground floor


S.N. Particulars of items of works Unit Qt. Rate (NRs) Amount in NRs. Remarks
I. Earthworks-
1 Site clearance and setting out LS 10500.00 10,500.00
Earthwork in excavation in clay and boulder mixed
2 cu.m 679.42 920.00 625,069.89
rocky foundation
3 Earthwork in filling and levelling in plinth cu.m 40.82 307.97 12,570.20
II. Concrete-
4 300 mm stone soling works sq. m 213.98 975.20 208,671.27

5 (1:2:4) plain cement concrete in foundation and plinth cu.m 59.54 7735.00 460,579.21

RCC work 1:2:4 in first floor slab excluding steel


6 reinforcement bars and its bending but including cu.m 41.87 7836.78 328,102.89
centering and shuttering and binding steel

2.5cm Damp proof course (DPC)1:1.5:3 with water


7 sq. m 267.70 300.53 80,453.27
proofing compound
III.Stone Masonary work-
8 Preparation of form work sq. m 628.97 2233.90 1,405,046.51
Stone masonary work in (1:4) cement mortar in
9 cu.m 48.08 5832.06 280,429.31
foundation and plinth
Stone masonary work in cement mortar in
10 cu.m 83.09 5832.06 484,600.02
superstructure
Stone masonary work in 1:6 cement local sand mortar
11 cu.m 930.84 4213.99 3,922,542.90
in breast wall and retaining wall
IV.Wood work- Doors and windows-

12 Salwood work in chowkhats in doors and windows cu.m 6.10 48176.49 293,805.92

Panelled shutters of Deodar wood in doors and


13 sq. m 76.16 4236.71 322,679.61
windows
V. Steel and Iron Work-
14 Reinforcement bending cutting and fixing Mtn 9.27 91724.33 850,570.88
15 Iron work in hold fasts in doors and windows kg 168.0 85.00 14,280.00
16 Iron grill work in stair case railing kg 390.0 85.00 33,150.00
17 Compound gate with complete fittings nos 3.0 56000.00 168,000.00
18 Iron grill fencing over masonry compound wall kg 16125.0 85.00 1,370,625.00
VI. Plastering
12.5 mm plastering with 1:4 cement local sand mortar
17 sq. m 538.09 192.38 103,515.88
in walls
12.5 mm plastering with 1:3 cement sand mortar in
18 sq. m 252.96 229.34 58,013.73
ceiling
Skirting 20cm high with 12.5mm thick 1:3 cement
19 m 226.30 229.34 51,899.03
coarse sand mortar neat cement finished
20 mm thick with 1:3 cement coarse sand mortar neat
20 sq. m 25.13 229.34 5,762.34
cement finished in steps
VII.Painting-
21 Painting two coats over one coat of priming sq. m 120.62 534.75 64,502.63
22 Coal tar painting two coats on back of chowkhats sq. m 5.45 24.56 133.82
23 Painting on inner walls of rooms sq. m 267.21 106.15 28,362.93
VIII. Miscellaneous items-
24 Preparation of furniture works per room 6.00 85000.00 510,000.00

Page 20 cost estimate


Construction of Madi Higher Secondary School Building

Total (A) 11,693,867.23

Page 21 cost estimate


Construction of Madi Higher Secondary School Building

Extension Block of Sanogaucharan Building


Sanogaucharan, Kathmandu

Estimated cost of first floor


S.N. Particulars of items of works Unit Qt. Rate (NRs) Amount in NRs. Remarks
I. Concrete-
1 Preparation of form work sq. m 633.5884 2233.90 1,405,046.51
2 PCC (1:2:4) for doors and windows lintel level cu.m 8.38 7735.00 64,842.01
3 RCC work 1:2:4 excluding steel reinforcement bars and
its bending but including centering and shuttering and
binding steel
cu.m 73.41 7836.78 575,334.59
II.Stone Masonary work-
4 Stone masonary work in 1:4 cement sand mortar in
superstructure
cu.m 159.97 5832.06 932,926.54
III.Wood work- Doors and windows-
5 Salwood work in chowkhats in doors and windows cu.m 6.30 48176.49 303,514.11
6 panelled shutters of Deodar wood in doors and
windows
sq. m 76.16 4236.71 322,679.61
IV. Steel and Iron Work-
7 Reinforcement bending cutting and fixing Mtn 5.76 91724.33 528,612.11
8 Iron work in hold fasts and window bars kg 168.00 85.00 14,280.00
9 Iron grill in railings kg 1890.00 85.00 160,650.00
V. Plastering
10 12.5 mm plastering with 1:4 cement sand mortar in
walls
sq. m 538.51 192.38 103,596.76
11 12.5 mm plastering with 1:3 cement sand mortar in
ceiling
sq. m 253.16 229.34 58,059.06
12 Skirting 20cm high with 12.5mm thick 1:3 cement
coarse sand mortar neat cement finished
m 226.30 229.34 51,899.03
13 12.5 mm thick 1:3 cement coarse sand mortar neat
cement finished in steps
sq. m 5.03 229.34 1,154.18
VI.Painting-
14 Painting two coats over one coat of priming sq. m 120.72 534.75 64,553.03
15 Coal tar painting two coats on back of chowkhats sq. m 5.45 24.56 133.92
16 Painting on inner walls of rooms sq. m 267.21 106.15 28,362.93
VII. Miscellaneous items-
17 100mm dia. PVC rain water pipe m 64.00 260.00 16,640.00
18 Preparation of furniture works per room 6 85000.00 510,000.00
Total (B) 5,142,284.40

Page 22 cost estimate


Construction of Madi Higher Secondary School Building

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.

You might also like