2-Detailed Cost Estimate

Providing and laying of dry stone masonry works as per drawing and technical specification
Ref: Clause 2602, 2603, 2608 of SS DoR & S.N.26.1 of Norms DoR
UNIT m3 For 5 cu m
Source Type Quantity Unit Rate Amount Total (Rs.)
Labor Skilled 0.8 m-day 850.00 680.00 680
Unskilled 1.60 m-day 520.00 832.00 832
material Stone 1.15 cu.m. 3355.86 3859.24 3859.24
Actual Rate 5371.24
Overhead @ 15 % 805.69
Sub Total 6176.92
Rate per m³ 6176.92
Providing and filling stone boulders in Gabion boxes/mattresses etc. including dressing, bedding,
bonding all complete as per drawing and technical specification
Ref: Clause 2402 of SS DoR & S.N.24.4 of Norms DoR
UNIT cu. m For 10 cum.
Source Type Quantity Unit Rate Amount Total (Rs.)

Labor Skilled 0.2 m-day 850.00 170.00 170.00
Unskilled 0.80 m-day 520.00 416.00 416.00
Material Boulder 1.10 cu.m. 3355.86 3691.45 3691.45
Actual Rate 4277.45
Overhead @ 15 % 641.62
Sub Total 4919.06
Rate per m³ 4919.06
Providing and Laying of a Geo-Textile filter/geo membrane between pitching and

embankment slopes,behind earth retaining structures as per drawing and Technical
GEO TEXTILE specification
Ref: Clause 2404,2403 of SS DoR & S.N. 24.5,24.6. of Norms DoR
UNIT m² For 300 sq.m Unit-Cum
Description Particular Quantity Unit Rate Amount Total
a) Skilled 0.0033 M/D 850.00 2.83 2.83
Labour
b) Unskilled 0.00667 M/D 520.00 3.47 6.30
Material Geo-textile filter/membrane 1.2 Sqm. 260.31 312.37 312.37
Actual cost 321.50
Overhead @ 15 % 48.23
Rate per m² 369.73
FOR ONE CUBE METER GABION WORK
Earthwork in excavation work 710.70
Earth Back filling work 433.03
Filling stone boulders in Gabion boxe 4919.06
Geo-Textile filter laying work 369.73
Gabion Gi wire mesh 1,350.00
Total 7,782.52 1m3
Page 1 of 62
Harion Municipality
Office of The Municipal Executive
Harion, Sarlahi
Province No-2, Nepal
Abstract of Cost of Boundary Wall (Kade Tar Type)
Project Name:- Preparation of Detailed Project Report on Animal Rescue & Rehabilitation Centre at Makwanpur District
Location:-Harion Muicipality, Ward No-04
SN. Description of Works Quantity Unit Rate Amount Remarks

A CIVIL WORK :-
Earthwork in excavation from Hydrolic Excavator in

medium type soils in foundation including 10m hauling
1.00 19.64 cum 710.70 13,960.18
distance and 1.8 m. lift all complete in approval of site
engineer.
Supplying and Soling of stone in proper line and level all

2.00 complete as per approved drawing, Specification and 3.93 cu.m 5,924.84 23,276.14
instruction of site engineer.
Plain cement Concrete (PCC) in 1:3:6 ratio for

foundations and flooring with approved quality of
cement, sand and machine crushed stone aggregate
3.00 2.95 Cu.m. 14,076.35 41,474.95
including supply of materials,mixing, laying, curing the
work at least 7 days etc all complete as per approved
drawing, Specification and instruction of site engineer.
Plain cement Concrete (PCC) for works M 20 (1:1.5:3)

for slab/lintels/columns/ beams with approved quality of
cement, sand and machine crushed stone aggregate
4.00 22.59 cum 17,856.08 403,356.19
including supply of materials,mixing, laying, curing the
work at least 7 days etc all complete as per approved
Formwork, shuttering, centering with 19mm thick

waterproof ply board and steel post for all works
necessary propping, scaffolding, staging, supporting
5.00 inclusive of wedging and cutting holes for utilization till -
the support if fully unyielding nett all complete as per
approved drawing, Specification and instruction of site
engineer.
i post 180.71 sqm 776.22 140,273.67

Supplying and fitting of Steel Structure for Vertical post
6.00 as per approved drawing, Specification and instruction of 2,820.36 Kg 282.87 797,792.47
site engineer.
Supplying and fitting of GI Kade Wire as per approved

7.00 3,300.00 Rm 15.72 51,872.70
Supplying and fitting of Hold Fast as per approved

8.00 44.90 Kg 282.87 12,700.24
Sub Total of Cost 1,484,706.54
Page 2 of 62
Harion Municipality
Harion, Sarlahi
Detailed Estimate of Boundary Wall ( (Kade Tar Type))

Total Length of boundary Wall(m): 550.00
Per section length(m): 3.50
No of Iron Vertical post 157
Height
Item No. Description No. Length (m) Breadth (m) Quantity Unit Remarks
(m)
Earthwork in excavation from Hydrolic

Excavator in medium type soils in
1.00 foundation including 10m hauling distance
and 1.8 m. lift all complete in approval of
site engineer.
Footing F1 157 0.500 0.500 0.500 19.64

Total= 19.64 cum
Supplying and Soling of stone in
proper line and level all complete
2.00 as per approved drawing,
Specification and instruction of site
engineer.
Footing F1 157 0.500 0.500 0.100 3.93
Total= 3.93 cu.m
Plain cement Concrete (PCC) in

1:3:6 ratio for foundations and
flooring with approved quality of
cement, sand and machine
crushed stone aggregate including
3.00
supply of materials,mixing, laying,
curing the work at least 7 days etc
all complete as per approved
drawing, Specification and
Footing F1 157 0.500 0.500 0.075 2.95

2.95 Cu.m.
Plain cement Concrete (PCC) for

works M 20 (1:1.5:3) for
slab/lintels/columns/ beams with
approved quality of cement, sand
and machine crushed stone
4.00 aggregate including supply of
materials,mixing, laying, curing the
work at least 7 days etc all
complete as per approved drawing,
engineer.
Footing
Footing F1 157 0.500 0.500 0.575 22.59
Total Pcc for Rcc (1:1.5:3) 22.59 cum
Formwork, shuttering, centering

with 19mm thick waterproof ply
board and steel post for all works
necessary propping, scaffolding,
staging, supporting inclusive of
5.00
wedging and cutting holes for
utilization till the support if fully
unyielding nett all complete as per
approved drawing, Specification
and instruction of site engineer.
i post
post 157 2.000 0.575 180.71
Page 3 of 62
Harion Municipality
Harion, Sarlahi
Detailed Estimate of Boundary Wall ( (Kade Tar Type))

Total= 180.71 sqm
Supplying and fitting of Steel

Structure for Vertical post as per
6.00
approved drawing, Specification
See Steel
2,820.36 Kg
Details
Supplying and fitting of GI Kade

Wire as per approved drawing,
7.00 6 550.000 3,300.00 Rm
engineer.
Supplying and fitting of Hold Fast

as per approved drawing,
8.00 314.29 44.90 Kg
engineer.
Page 4 of 62
Boundary Steel Calculation
Steel Calculation
Breadth Height Total Total
Length Unit Wt.
S.N. Description Unit No. Length Weight
(m) (m) (m) (kg/m)
(m) (kg)
Vertical post
1 60x60x4 kg 157
2.575 404.6429 6.97 2,820.36
Total Vertical post weight (Kg) 2,820.36

Lalitpur Municipality
Mahalaxmi, Lalitpur
Total Abstract
Project Name:- Preparation of Detail Project Report (DPR) of residential Building at Lalitpur
Municipality
Location:- Lalitpur Municipality,Lalitpur
SN. DESCRIPTION TOTAL COST REMARKS
A Construction of Industrial Village Infrastructures
1 Entrance-Exit Gate 80,000.00 2 nos
2 Boundary wall 40,000.00
Spiral staircase 20,000.00
7 Building 20,741,039.96 1 nos
10 Site Preparation and landscaping 10,000.00
SubTotal= 20,891,039.96
B Provisional Sum
a Insurance 355,642.84
b As Built Drawing Preparation 51,525.00
c Material Lab Test 36,566.00
Sub total= 21,334,773.80
C Contingency
a Contingency @4 %= 853,390.95
b physical contingency@10%= 2,133,477.38 `
c price adjustment@10%= 2,133,477.38
Sub Total= 26,455,119.51
Vat@ 13%= 3,439,165.54
Grand Total= 29,894,285.04
Page 6 of 62
Mahalaxmi, Lalitpur
Abstract of Cost of Cover Drain
Project Name:- Preparation of Detail Project Report (DPR) of residential Building at Lalitpur Municipality
A CIVIL WORK :-
Earthwork in excavation in medium type soils
in foundation including 10m hauling distance
1.0 and 1.5m. lift all complete in approval of site 125.00 cum 710.70 88,837.50
engineer.
Supplying and flat brick in proper line and

2.0 level with sand filling all complete as per 125.00 cum 1,285.49 160,685.76
approved drawing, Specification and
3.0 PCC Works
Plain cement Concrete (PCC) in 1:3:6 ratio
for foundations and flooring with approved
quality of cement, sand and machine crushed
stone aggregate including supply of
materials,mixing, laying, curing the work at 90.00 cum 14,076.35 1,266,871.05
least 7 days etc all complete as per approved
drawing, Specification and instruction of site
engineer.
4.0 RCC works -

Plain cement Concrete (PCC) for RCC works
M 20 (1:1.5:3) for slab/lintels/columns/beams
with approved quality of cement, sand and
machine crushed stone aggregate including
supply of materials,mixing, laying, curing the
work at least 7 days etc all complete as per 12.00 cum 17,856.08 214,273.01
TMTsteel reinforcement bar of fe 500 grade

including supplying, straightening, cleaning,
cutting, binding & fixing in position with
5.0 annealed tying binding wire all complete as 1.88 MT 146,084.50 275,223.20
per approved drawing, Specification and
Formwork, shuttering, centering with 19mm

thick waterproof ply board and steel post for
all works necessary propping, scaffolding,
staging, supporting inclusive of wedging and
cutting holes for utilization till the support if
6.0 -
fully unyielding nett all complete as per
a Slab 120.00 sqm 975.09 117,010.61

7.0 Brick Masonary -
Good quality local chimney made Brickwork

in 1:4 C/S mortar up to Ground floor in perfect
line level finish including supply of materials,
7.1 wetting the bricks, racking the joints and 43.13 cum 18,045.59 778,216.20
curing the work for at least 7 days all
Specification and instruction of site engineer.
Page 7 of 62
Mahalaxmi, Lalitpur
A CIVIL WORK :-
8.0 Plaster Works -
Supplying and Laying of 12.5mm thick

cement sand plaster in (1:4) ratio on wall of
good finish including supply of materials,
8.1 racking the joint, wetting of surfaces & curing 187.50 sqm 437.67 82,063.94
the work at least 7days all complete as per
Total 2,983,181.28
Page 8 of 62
Mahalaxmi, Lalitpur
Municipality

Drain Length 125.0 M
Item Length Breadth Height
Description No. Quantity Unit
No. (m) (m) (m)
Earthwork in excavation in medium
type soils in foundation including
1.00 10m hauling distance and 1.5m. lift
all complete in approval of site
engineer.
Drain 1 125.0 1.0 1.0 125.0
Total= 125.0 cum
Supplying and flat brick in proper line

and level with sand filling all
2.00 complete as per approved drawing,
engineer.
Drain 1 125.0 1.0 125.0
Total= 125.0 Sqm
3.00 PCC Works

cement, sand and machine crushed
3.01 materials,mixing, laying, curing the
work at least 7 days etc all complete
engineer.
Drain 1 125.0 9.6 0.1 90.0

Total= 90.0 cum
4.00 RCC Works
RCC works M20 (1:1.5:3) for
slab/lintels/columns/beams with
approved quality of cement, sand
aggregate including supply of
engineer.
Drain Cover 250 1.0 0.5 0.1 12.0

Total= 12.0 cum
TMT steel reinforcement bar of fe

500 grade including supplying,
straightening, cleaning, cutting,
binding & fixing in position with
5.00
annealed tying binding wire all
engineer.
2.0 % of RCC 1,884.0 kg
Total= 1.9 MT
Page 9 of 62
Mahalaxmi, Lalitpur
Municipality

Drain Length 125.0 M
Item Length Breadth Height
Description No. Quantity Unit
No. (m) (m) (m)
Formwork, shuttering, centering with

19mm thick waterproof ply board and
steel post for all works necessary
propping, scaffolding, staging,
supporting inclusive of wedging and
6.00
cutting holes for utilization till the
support if fully unyielding nett all
engineer.
III Slab (Drain Cover) 250 1.0 0.5 120.0

Total= 120.0 sqm
7.00 Brick Masonary
Good quality local chimney made

Brickwork in 1:4 C/S mortar up to
Ground floor in perfect line level
finish including supply of materials,
7.01 wetting the bricks, racking the joints
and curing the work for at least 7
days all complete as per approved
drawing, Specification and instruction
of site engineer.
Drain wall both side

2 125.0 0.2 0.8 43.1
Total= 43.1 cum
8.00 Plaster Works
Supplying and Laying of 12.5mm
thick cement sand plaster in (1:4)
ratio on wall of good finish including
supply of materials, racking the joint,
wetting of surfaces & curing the work
8.10
at least 7days all complete as per
Drain wall both side

2 125.0 0.8 187.5
Total= 187.5 sqm
Page 10 of 62
BUI
LDI
NG
Page 11 of 62
Mahalaxmi, Lalitpur
Summary of Cost of Buildig

A CIVIL WORK :-

type soils in foundation including 10m
1.0 237.10 cum 710.70 168,504.20
hauling distance and 1.8 m. lift all
complete in approval of site engineer.
Supplying and Soling Local flat brick

in proper line and level with sand
2.0 filling all complete as per approved 87.00 sqm 1,285.49 111,837.29
of site engineer.
Plain cement Concrete (PCC) in 1:2:4

ratio for foundations and flooring with
approved quality of cement, sand and
machine crushed stone aggregate
3.0 including supply of materials,mixing, 6.66 cum 15,836.45 105,519.09
laying, curing the work at least 7 days
etc all complete as per approved
of site engineer.
Plain cement Concrete (PCC) for RCC

works M 20(1:1.5:3) for
slab/lintels/columns/beams/footings
with approved quality of cement, sand
4.0 aggregate including supply of 143.53 cum 17,856.08 2,562,904.23
engineer.
TMT steel reinforcement bar of fe 500

grade including supplying,
5.0 22.53 cum 146,084.50 3,291,925.03
engineer.

6.0 -
engineer.
I Column upto plinth 291.39 sqm 776.22 226,182.14

II Slab 365.51 sqm 975.09 356,403.36
iII Beam 410.80 sqm 975.09 400,562.04
Page 12 of 62
Mahalaxmi, Lalitpur


Brickwork in 1:4 C/S mortar in
superstructure in perfect line level
7.2 wetting the bricks, racking the joints 120.81 cum 18,045.59 2,180,081.16
and curing the work for at least 7 days
all complete as per approved drawing,
engineer.
Well seasoned salwood chaukhats for

openable door with good finish of
approved quality incuding supply of
materials, fixing in postion with
8.1 6.49 cum 299,282.90 1,942,720.12
necessary M.S. hold fasts all complet
engineer.
Making and fitting / fixing Plywood

Panel door shutter of 38 x 100 mm
size sal wood frame with 8 mm thick
commercial ply on midle and 4mm
8.2 thick teak ply on both sides including 30.56 sqm 12,335.19 376,901.73
supply of materials, all necessary
hardware fitting all complete as per
Providing and fixing Single Panel

Swing Door of aluminium section in
naturally anodized or black
anodized/powder coated color Section
8.3 22.05 sqm 7,424.40 163,708.02
size (102*45*1.5 mm) fitted with 5 mm
clear glass or 9 mm both side
laminated board (excluding the cost of
handle).
Providing and fixing 2 or 3 Panel

Sliding window of aluminium section
in naturally anodized or black
anodized/powder coated color,
8.4 27.14 sqm 5,073.34 137,665.08
Section size (87*56*1.2 mm) fitted
with 5 mm clear glass without fly
mesh shutter (Window size 6'*5' or
average area 30 Sq. feet per window).
Supplying and applying 4.5X20mm

steel Grill with 12X12 solid core
8.0 square rod all complete as per 52.90 sqm 5,482.50 290,010.54
approved drawing ,specification and
Page 13 of 62
Mahalaxmi, Lalitpur


cement sand plaster in (1:4) ratio on
ceiling of good finish including supply
of materials, racking the joint, wetting
9.1 360.77 sqm 449.11 162,024.76
of surfaces & curing the work at least
7days all complete as per approved
of site engineer

wall of good finish including supply of
materials, racking the joint, wetting of
9.2 1,248.67 sqm 437.67 546,511.66
surfaces & curing the work at least
of site engineer.
Supplying & applying Cement putty on

plastered surface all complete as per
10.1 1,248.67 sqm 259.76 324,357.50
instruction of site engineer
Supplying & applying 2 coats

Emulsion painting in Internal Room of
approved colour with one coat of
primer Painting over porperly cleaned
10.2 761.31 sqm 485.62 369,707.06
surface at outside of building all
engineer.
Supplying & applying 2 coats of

weather paint at outside of Building of
approved colour with one coat of
10.3 717.34 sqm 1,031.55 739,972.08
engineer.
Plain cement Concrete (PCC)(38mm)

in 1:2:4ratio for foundations and
11.1 472.79 sqm 771.18 364,601.63
engineer.
3mm punning in 1:1 ratio for flooring

including supply of materials,mixing,
11.2 laying, curing the work at least 7 days 99.63 sqm 311.77 31,061.15
of site engineer.
Page 14 of 62
Mahalaxmi, Lalitpur

Supplying & laying 16mm Marble

Finishing on floor fixing in proper
11.3 shape & size all complete as per 274.51 sqm 5,419.88 1,487,829.48
supplying & laying non glazed

porcelain tile in walls and floor fixing in
11.4 proper shape & size all complete as 475.55 sqm 7,166.81 3,408,154.16
per approved drawing, Specification
Supplying & applying 38 mm dia

stainless steel handrail at 2m distance
12.0 all complete as per approved 45.00 sqm 4,329.60 194,832.00
of site engineer.
Earth filling of Excavated furface in

150 mm thick layer, watering,
ramming including supply of filling
13.0 materials within 10 m distance all 211.70 cum 433.03 91,672.14
complete as per approved
drawing,Specification and instruction
of site engineer.
14.0 Surface dressing and filling hole 93.15 sqm 8.63 803.42
Elastocrete cementitious elastomeric

water proofing coating 2 components
capacity per kg 6 sq.ft for 2 coat
15.0 including supplying and applying all 93.15 sqm 1,031.55 96,088.88
complete work as per approved
drawing ,specification and instruction
of site engineer.
Sub-Total Civil work cost = 20,132,539.96
Electrical work cost= 341,220.08
Saintary work cost= 267,279.92
Total cost = 20,741,039.96
Page 15 of 62
Mahalaxmi, Lalitpur
Summary of Quantities
Project Name:- Preparation of Detail Project Report (DPR) of residential Building at

SN. Description of Works Building Total Quantity Remarks
A CIVIL WORK :-

type soils in foundation including 10m
1.0 237.10 237.10
hauling distance and 1.8 m. lift all
complete in approval of site engineer.
Supplying and Soling Local flat brick

in proper line and level with sand
2.0 filling all complete as per approved 87.00 87.00
of site engineer.

3.0 including supply of materials,mixing, 6.66 6.66
of site engineer.

4.0 including supply of materials,mixing, - -
of site engineer.
Plain cement Concrete (PCC) for RCC

works M 20(1:1.5:3) for
4.0 aggregate including supply of 143.53 143.53
engineer.
TMT steel reinforcement bar of fe 500

grade including supplying,
5.0 22.53 22.53
engineer.
Page 16 of 62
Mahalaxmi, Lalitpur

6.0 -
engineer.
I #NAME? 291.39 291.39

II #NAME? 365.51 365.51
III Beam 410.80 410.80

Ground floor in perfect line level finish
including supply of materials, wetting
7.1 the bricks, racking the joints and #NAME? #NAME?
curing the work for at least 7 days all
engineer.
Brickwork in 1:4 C/S mortar in
superstructure in perfect line level
wetting the bricks, racking the joints
7.2 120.81 120.81
and curing the work for at least 7 days
all complete as per approved drawing,
engineer.

anodized/powder coated color Section
8.1 22.05 22.05
size (102*45*1.5 mm) fitted with 5 mm
clear glass or 9 mm both side
laminated board (excluding the cost of
handle).

8.2 27.14 27.14
average area 30 Sq. feet per window).
Page 17 of 62
Mahalaxmi, Lalitpur

ceiling of good finish including supply
of materials, racking the joint, wetting
9.1 360.77 360.77
of surfaces & curing the work at least
of site engineer

wall of good finish including supply of
materials, racking the joint, wetting of
9.2 1,248.67 1,248.67
surfaces & curing the work at least
of site engineer.
Supplying & applying Cement putty

on plastered surface all complete as
10.1 1,248.67 1,248.67
and instruction of site engineer

Emulsion painting in Internal Room
of approved colour with one coat of
10.2 761.31 761.31
engineer.

weather paint at outside of Building
10.3 717.34 717.34
engineer.
Plain cement Concrete (PCC)(38mm)

in 1:2:4ratio for foundations and
11.1 472.79 472.79
engineer.
Page 18 of 62
Mahalaxmi, Lalitpur

including supply of materials,mixing,
11.2 laying, curing the work at least 7 days 99.63 99.63
of site engineer.

porcelain tile in walls and floor fixing in
proper shape & size all complete as
11.3 per approved drawing, Specification 475.55 475.55

stainless steel handrail at 2m distance
12.0 all complete as per approved 45.00 45.00
of site engineer.

13.0 materials within 10 m distance all 211.70 211.70
of site engineer.
14.0 Surface dressing and filling hole 93.15 93.15

water proofing coating 2 components
capacity per kg 6 sq.ft for 2 coat
15.0 including supplying and applying all 93.15 93.15
complete work as per approved
drawing ,specification and instruction
of site engineer.
Filling with 15-150mm broken brick all
16.0 - -
engineer.
Page 19 of 62
Mahalaxmi, Lalitpur
Detailed Estimate Buildig
Municipality

Item Breadth Height
Description No. Length (m) Quantity Unit
No. (m) (m)
type soils in foundation including
1.0 10m hauling distance and 1.8 m. lift
all complete in approval of site
engineer.
Footing
F1 2.00 1.70 1.70 2.87 16.59
F2 3.00 1.80 1.80 2.87 27.90
F3 2.00 1.90 1.90 2.87 20.72
F4 3.00 2.00 2.00 2.87 34.44
F5 1.00 2.10 2.10 2.87 12.66
F6 2.00 2.20 2.20 2.87 27.78
F7 2.00 2.30 2.30 2.87 30.36
Toe wall
Grid 1-1 1.00 5.70 0.60 2.87 9.82
Grid 2-2 1.00 4.50 0.60 2.87 7.75
Grid 3-3 1.00 6.00 0.60 2.87 10.33
Grid A-A 1.00 2.10 0.60 2.87 3.62
Grid B-B 1.00 1.80 0.60 2.87 3.10
Grid C-C 1.00 2.10 0.60 2.87 3.62
Grid D-D 1.00 1.80 0.60 2.87 3.10
Grid E-E 1.00 2.40 0.60 2.87 4.13
Underground water tank
water tank 1.00 2.75 2.14 1.80 10.59
Septic tank -
Septic tank 1.00 2.75 2.14 1.80 10.59
Total= 237.10 cum
Supplying and Soling Local flat

brick in proper line and level with
2.0 sand filling all complete as per
Footing
F1 2.00 1.70 1.70 5.78
F2 3.00 1.80 1.80 9.72
F3 2.00 1.90 1.90 7.22
F4 3.00 2.00 2.00 12.00
F5 1.00 2.10 2.10 4.41
F6 2.00 2.20 2.20 9.68
F7 2.00 2.30 2.30 10.58
Toe wall -
Grid 1-1 1.00 5.70 0.60 3.42
Grid 2-2 1.00 4.50 0.60 2.70
Grid 3-3 1.00 6.00 0.60 3.60
Grid A-A 1.00 2.10 0.60 1.26
Grid B-B 1.00 1.80 0.60 1.08
Grid C-C 1.00 2.10 0.60 1.26
Grid D-D 1.00 1.80 0.60 1.08
Grid E-E 1.00 2.40 0.60 1.44
Underground water tank -
water tank 1.00 2.75 2.14 5.89
Septic tank -
Septic tank 1.00 2.75 2.14 5.89
Total= 87.00 sqm
Page 20 of 62
Item Breadth Height
No. (m) (m)
3.0 work at least 7 days etc all complete
engineer.
Footing -
F1 2.00 1.70 1.70 0.08 0.43
F2 3.00 1.80 1.80 0.08 0.73
F3 2.00 1.90 1.90 0.08 0.54
F4 3.00 2.00 2.00 0.08 0.90
F5 1.00 2.10 2.10 0.08 0.33
F6 2.00 2.20 2.20 0.08 0.73
F7 2.00 2.30 2.30 0.08 0.79
Toe wall
Grid 1-1 1.00 5.70 0.60 0.08 0.27
Grid 2-2 1.00 4.50 0.60 0.08 0.22
Grid 3-3 1.00 6.00 0.60 0.08 0.29
Grid A-A 1.00 2.10 0.60 0.08 0.10
Grid B-B 1.00 1.80 0.60 0.08 0.09
Grid C-C 1.00 2.10 0.60 0.08 0.10
Grid D-D 1.00 1.80 0.60 0.08 0.09
Grid E-E 1.00 2.40 0.60 0.08 0.12
water tank 1.00 2.75 2.14 0.08 0.47
Septic tank -
Septic tank 1.00 2.75 2.14 0.08 0.47
Total= 6.66 cum

RCC works M 20(1:1.5:3) for
with approved quality of cement,
sand and machine crushed stone
aggregate including supply of
engineer.
Footing
F1 2.00 1.70 1.70 0.60 3.47
F2 3.00 1.80 1.80 0.60 5.83
F3 2.00 1.90 1.90 0.60 4.33
F4 3.00 2.00 2.00 0.60 7.20
F5 1.00 2.10 2.10 0.60 2.65
F6 2.00 2.20 2.20 0.60 5.81
F7 2.00 2.30 2.30 0.60 6.35
Column upto plinth -
Column upto plinth
C1 15.00 0.30 0.30 2.10 2.84
Ground Floor Column
C1 15.00 0.30 0.30 3.00 4.05
First Floor Column
C1 15.00 0.30 0.30 3.00 4.05
Second Floor Column
C1 13.00 0.30 0.30 3.00 3.51
Top Floor Column
C1 4.00 0.30 0.30 3.00 1.08
TieBeam(Lower &Upper)
Page 21 of 62
Item Breadth Height
No. (m) (m)
Grid 1-1 2.00 13.60 0.25 0.30 2.04
Grid 2-2 2.00 13.60 0.25 0.30 2.04
Grid 3-3 2.00 13.60 0.25 0.30 2.04
Grid A-A 2.00 7.05 0.25 0.30 1.06
Grid B-B 2.00 7.05 0.25 0.30 1.06
Grid C-C 2.00 7.05 0.25 0.30 1.06
Grid D-D 2.00 7.05 0.25 0.30 1.06
Grid E-E 2.00 7.05 0.25 0.30 1.06
Strap Beam
Grid 2-2 1.00 13.60 0.35 0.60 2.86
Grid 3-3 1.00 13.60 0.35 0.60 2.86
Grid A-A 1.00 3.60 0.35 0.60 0.76
Grid B-B 1.00 3.60 0.35 0.60 0.76
Grid C-C 1.00 3.60 0.35 0.60 0.76
Grid D-D 1.00 3.60 0.35 0.60 0.76
Grid E-E 1.00 3.60 0.35 0.60 0.76
Main Beam
First Floor
Grid 1-1 1.00 13.60 0.25 0.30 1.02
Grid 2-2 1.00 13.60 0.25 0.30 1.02
Grid 3-3 1.00 13.60 0.25 0.30 1.02
Grid A-A 1.00 7.05 0.25 0.30 0.53
Grid B-B 1.00 7.05 0.25 0.30 0.53
Grid C-C 1.00 7.05 0.25 0.30 0.53
Grid D-D 1.00 7.05 0.25 0.30 0.53
Grid E-E 1.00 7.05 0.25 0.30 0.53
Second Floor
Grid 1-1 1.00 13.60 0.25 0.30 1.02
Grid 2-2 1.00 13.60 0.25 0.30 1.02
Grid 3-3 1.00 13.60 0.25 0.30 1.02
Grid A-A 1.00 7.05 0.25 0.30 0.53
Grid B-B 1.00 7.05 0.25 0.30 0.53
Grid C-C 1.00 7.05 0.25 0.30 0.53
Grid D-D 1.00 7.05 0.25 0.30 0.53
Grid E-E 1.00 7.05 0.25 0.30 0.53
Third Floor
Grid 1-1 1.00 6.60 0.25 0.30 0.50
Grid 2-2 1.00 13.60 0.25 0.30 1.02
Grid 3-3 1.00 13.60 0.25 0.30 1.02
Grid A-A 1.00 7.05 0.25 0.30 0.53
Grid B-B 1.00 7.05 0.25 0.30 0.53
Grid C-C 1.00 7.05 0.25 0.30 0.53
Grid D-D 1.00 3.60 0.25 0.30 0.27
Grid E-E 1.00 3.60 0.25 0.30 0.27
Forth Floor
Grid 2-2 1.00 3.90 0.25 0.30 0.29
Grid 3-3 1.00 3.90 0.25 0.30 0.29
Grid C-C 1.00 3.60 0.25 0.30 0.27
Grid D-D 1.00 3.60 0.25 0.30 0.27
Slab
First floor slab 1.00 15.38 7.93 0.13 15.23
Second floor slab 1.00 15.38 7.93 0.13 15.23
Third floor slab 1.00 14.48 3.60 0.13 6.51
1.00 10.50 4.50 0.13 5.91
Forth floor slab 1.00 6.30 4.65 0.13 3.66
Deduction
Stair case area -3.00 3.90 3.60 0.13 (5.27)
Staricase -
Ground/First/Second floor -
Steps 48.00 1.050 0.250 0.175 2.205
waist slab 3.00 7.200 1.050 0.125 2.835
Lintel band
Ground floor and First floor
Grid 1-1 2.00 12.08 0.23 0.08 0.42
Grid 2-2 2.00 20.45 0.23 0.08 0.71
Grid 3-3 2.00 12.08 0.23 0.08 0.42
Page 22 of 62
Item Breadth Height
No. (m) (m)
Grid A-A 2.00 6.13 0.23 0.08 0.21
Grid B-B 2.00 6.13 0.23 0.08 0.21
Grid C-C 2.00 3.00 0.23 0.08 0.10
Grid D-D 2.00 6.13 0.23 0.08 0.21
Grid E-E 2.00 3.00 0.23 0.08 0.10
Second floor
Grid 1-1 1.00 5.53 0.23 0.08 0.10
Grid 2-2 1.00 12.08 0.23 0.08 0.21
Grid 3-3 1.00 12.08 0.23 0.08 0.21
Grid A-A 1.00 6.13 0.23 0.08 0.11
Grid B-B 1.00 6.13 0.23 0.08 0.11
Grid C-C 1.00 6.13 0.23 0.08 0.11
Grid D-D 1.00 3.00 0.23 0.08 0.05
Grid E-E 1.00 3.00 0.23 0.08 0.05
Top Floor
Grid 2-2 1.00 3.30 0.23 0.08 0.06
Grid 3-3 1.00 3.30 0.23 0.08 0.06
Grid C-C 1.00 3.00 0.23 0.08 0.05
Grid D-D 1.00 3.00 0.23 0.08 0.05
Sill band
Grid 1-1 2.00 12.08 0.23 0.08 0.42
Grid 2-2 2.00 20.45 0.23 0.08 0.71
Grid 3-3 2.00 12.08 0.23 0.08 0.42
Grid A-A 2.00 6.13 0.23 0.08 0.21
Grid B-B 2.00 6.13 0.23 0.08 0.21
Grid C-C 2.00 3.00 0.23 0.08 0.10
Grid D-D 2.00 6.13 0.23 0.08 0.21
Grid E-E 2.00 3.00 0.23 0.08 0.10
Deduction -
MD1 -2.00 1.05 0.23 0.80 (0.39)
D1 -7.00 0.90 0.23 0.80 (1.16)
W0 -3.00 2.10 0.23 0.80 (1.16)
W1 -7.00 1.80 0.23 0.80 (2.32)
W2 -2.00 0.90 0.23 0.80 (0.33)
W3 -2.00 0.60 0.23 0.80 (0.22)
Second floor
Grid 1-1 1.00 5.53 0.23 0.08 0.10
Grid 2-2 1.00 12.08 0.23 0.08 0.21
Grid 3-3 1.00 12.08 0.23 0.08 0.21
Grid A-A 1.00 6.13 0.23 0.08 0.11
Grid B-B 1.00 6.13 0.23 0.08 0.11
Grid C-C 1.00 6.13 0.23 0.08 0.11
Grid D-D 1.00 3.00 0.23 0.08 0.05
Grid E-E 1.00 3.00 0.23 0.08 0.05
Deduction 0.80 -
D1 -4.00 0.90 0.23 0.80 (0.66)
W0 -2.00 2.10 0.23 0.80 (0.77)
W1 -2.00 1.80 0.23 0.80 (0.66)
W2 -1.00 0.90 0.23 0.80 (0.17)
W3 -1.00 0.60 0.23 0.80 (0.11)
Top Floor
Grid 2-2 1.00 3.30 0.23 0.08 0.06
Grid 3-3 1.00 3.30 0.23 0.08 0.06
Grid C-C 1.00 3.00 0.23 0.08 0.05
Grid D-D 1.00 3.00 0.23 0.08 0.05
Deduction -
D1 -1.00 0.90 0.23 0.80 (0.17)
water tank 2.00 2.75 2.00 0.23 2.53
2.00 2.15 2.00 0.23 1.98
Septic tank -
Septic tank 2.00 2.75 2.00 0.23 2.53
2.00 2.15 2.00 0.23 1.98
Total= 143.53 cum
Page 23 of 62
Item Breadth Height
No. (m) (m)
TMT steel reinforcement bar of fe
500 grade including supplying,
2% of RCC
5.0 annealed tying binding wire all 22,534.39 Kg
Works
engineer.
Total= 22.53 Mt
Formwork, shuttering, centering

with 19mm thick waterproof ply
board and steel post for all works
necessary propping, scaffolding,
staging, supporting inclusive of
wedging and cutting holes for
6.0 utilization till the support if fully
unyielding nett all complete as per
Footing
F1 2.00 6.80 0.60 8.16
F2 3.00 7.20 0.60 12.96
F3 2.00 7.60 0.60 9.12
F4 3.00 8.00 0.60 14.40
F5 1.00 8.40 0.60 5.04
F6 2.00 8.80 0.60 10.56
F7 2.00 9.20 0.60 11.04
C1 15.00 1.28 2.10 40.19
Ground Floor Column -
C1 15.00 1.28 3.00 57.42
First Floor Column -
C1 15.00 1.28 3.00 57.42
Second Floor Column -
C1 13.00 1.28 3.00 49.76
Top Floor Column -
C1 4.00 1.28 3.00 15.31
Total= 291.39 sqm
Slab -
Ground floor slab 1.00 15.38 7.93 121.85
First floor slab 1.00 15.38 7.93 121.85
Second floor slab 1.00 14.48 3.60 52.11
1.00 10.50 4.50 47.25
Top floor slab 1.00 6.30 4.65 29.30
Deduction
Stair case area -3.00 3.90 3.60 (42.12)
Staricase -
Steps 48.00 1.050 0.250 12.600
waist slab 3.00 7.200 1.050 22.680
Total= 365.51 sqm
III Beam
Strap Beam
Grid 2-2 2.00 13.60 0.60 16.32
Grid 3-3 2.00 13.60 0.60 16.32
Grid A-A 2.00 3.60 0.60 4.32
Grid B-B 2.00 3.60 0.60 4.32
Grid C-C 2.00 3.60 0.60 4.32
Grid D-D 2.00 3.60 0.60 4.32
Grid E-E 2.00 3.60 0.60 4.32
TieBeam(Lower &Upper)
Grid 1-1 4.00 13.60 0.30 16.32
Grid 2-2 4.00 13.60 0.30 16.32
Grid 3-3 4.00 13.60 0.30 16.32
Page 24 of 62
Item Breadth Height
No. (m) (m)
Grid A-A 4.00 7.05 0.30 8.46
Grid B-B 4.00 7.05 0.30 8.46
Grid C-C 4.00 7.05 0.30 8.46
Grid D-D 4.00 7.05 0.30 8.46
Grid E-E 4.00 7.05 0.30 8.46
Main Beam
First Floor
Grid 1-1 2.00 13.60 0.30 8.16
Grid 2-2 2.00 13.60 0.30 8.16
Grid 3-3 2.00 13.60 0.30 8.16
Grid A-A 2.00 7.05 0.30 4.23
Grid B-B 2.00 7.05 0.30 4.23
Grid C-C 2.00 7.05 0.30 4.23
Grid D-D 2.00 7.05 0.30 4.23
Grid E-E 2.00 7.05 0.30 4.23
Second Floor
Grid 1-1 2.00 13.60 0.30 8.16
Grid 2-2 2.00 13.60 0.30 8.16
Grid 3-3 2.00 13.60 0.30 8.16
Grid A-A 2.00 7.05 0.30 4.23
Grid B-B 2.00 7.05 0.30 4.23
Grid C-C 2.00 7.05 0.30 4.23
Grid D-D 2.00 7.05 0.30 4.23
Grid E-E 2.00 7.05 0.30 4.23
Third Floor
Grid 1-1 2.00 6.60 0.30 3.96
Grid 2-2 2.00 13.60 0.30 8.16
Grid 3-3 2.00 13.60 0.30 8.16
Grid A-A 2.00 7.05 0.30 4.23
Grid B-B 2.00 7.05 0.30 4.23
Grid C-C 2.00 7.05 0.30 4.23
Grid D-D 2.00 3.60 0.30 2.16
Grid E-E 2.00 3.60 0.30 2.16
Forth Floor
Grid 2-2 2.00 3.90 0.30 2.34
Grid 3-3 2.00 3.90 0.30 2.34
Grid C-C 2.00 3.60 0.30 2.16
Grid D-D 2.00 3.60 0.30 2.16
Staricase -
Steps 48.00 1.050 0.250 12.600
waist slab 3.00 7.200 1.050 22.680
Lintel band
Grid 1-1 4.00 12.08 0.08 3.62
Grid 2-2 4.00 20.45 0.08 6.14
Grid 3-3 4.00 12.08 0.08 3.62
Grid A-A 4.00 6.13 0.08 1.84
Grid B-B 4.00 6.13 0.08 1.84
Grid C-C 4.00 3.00 0.08 0.90
Grid D-D 4.00 6.13 0.08 1.84
Grid E-E 4.00 3.00 0.08 0.90
Second floor
Grid 1-1 2.00 5.53 0.08 0.83
Grid 2-2 2.00 12.08 0.08 1.81
Grid 3-3 2.00 12.08 0.08 1.81
Grid A-A 2.00 6.13 0.08 0.92
Grid B-B 2.00 6.13 0.08 0.92
Grid C-C 2.00 6.13 0.08 0.92
Grid D-D 2.00 3.00 0.08 0.45
Grid E-E 2.00 3.00 0.08 0.45
Top Floor
Grid 2-2 2.00 3.30 0.08 0.50
Grid 3-3 2.00 3.30 0.08 0.50
Grid C-C 2.00 3.00 0.08 0.45
Grid D-D 2.00 3.00 0.08 0.45
Sill band
Page 25 of 62
Item Breadth Height
No. (m) (m)
Grid 1-1 4.00 12.08 0.08 3.62
Grid 2-2 4.00 20.45 0.08 6.14
Grid 3-3 4.00 12.08 0.08 3.62
Grid A-A 4.00 6.13 0.08 1.84
Grid B-B 4.00 6.13 0.08 1.84
Grid C-C 4.00 3.00 0.08 0.90
Grid D-D 4.00 6.13 0.08 1.84
Grid E-E 4.00 3.00 0.08 0.90
Deduction -
MD1 -2.00 1.05 0.23 0.80 (0.39)
D1 -7.00 0.90 0.23 0.80 (1.16)
W0 -3.00 2.10 0.23 0.80 (1.16)
W1 -7.00 1.80 0.23 0.80 (2.32)
W2 -2.00 0.90 0.23 0.80 (0.33)
W3 -2.00 0.60 0.23 0.80 (0.22)
Second floor
Grid 1-1 2.00 5.53 0.08 0.83
Grid 2-2 2.00 12.08 0.08 1.81
Grid 3-3 2.00 12.08 0.08 1.81
Grid A-A 2.00 6.13 0.08 0.92
Grid B-B 2.00 6.13 0.08 0.92
Grid C-C 2.00 6.13 0.08 0.92
Grid D-D 2.00 3.00 0.08 0.45
Grid E-E 2.00 3.00 0.08 0.45
Deduction 0.80 -
D1 -4.00 0.90 0.23 0.80 (0.66)
W0 -2.00 2.10 0.23 0.80 (0.77)
W1 -2.00 1.80 0.23 0.80 (0.66)
W2 -1.00 0.90 0.23 0.80 (0.17)
W3 -1.00 0.60 0.23 0.80 (0.11)
Top Floor
Grid 2-2 2.00 3.30 0.08 0.50
Grid 3-3 2.00 3.30 0.08 0.50
Grid C-C 2.00 3.00 0.08 0.45
Grid D-D 2.00 3.00 0.08 0.45
Deduction -
D1 -1.00 0.90 0.23 0.80 (0.17)
water tank 1.00 9.80 2.00 19.60
Septic tank -
Septic tank 1.00 9.80 2.00 19.60
Total= 410.80 Sqm

Ground floor in perfect line level
wetting the bricks, racking the joints
7.1 and curing the work for at least 7
days all complete as per approved
drawing, Specification and
Toe wall -
Grid 1-1 1.00 12.08 0.23 0.75 2.08
Grid 2-2 1.00 12.08 0.23 0.75 2.08
Grid 3-3 1.00 12.08 0.23 0.75 2.08
Grid A-A 1.00 6.13 0.23 0.75 1.06
Grid B-B 1.00 6.13 0.23 0.75 1.06
Grid C-C 1.00 6.13 0.23 0.75 1.06
Grid D-D 1.00 6.13 0.23 0.75 1.06
Grid E-E 1.00 6.13 0.23 0.75 1.06
Ground floor -
Grid 1-1 1.00 12.08 0.23 2.48 6.87
Grid 2-2 1.00 6.92 0.23 2.48 3.94
Grid 3-3 1.00 12.08 0.23 2.48 6.87
Page 26 of 62
Item Breadth Height
No. (m) (m)
Grid A-A 1.00 6.13 0.23 2.48 3.49
Grid B-B 1.00 6.13 0.23 2.48 3.49
Grid C-C 1.00 3.00 0.23 2.48 1.71
Grid D-D 1.00 6.13 0.23 2.48 3.49
Grid E-E 1.00 3.00 0.23 2.48 1.71
Offset toilet wall 1.00 2.40 0.23 2.70 1.49
Deduction -
MD1 -2.00 1.05 0.23 2.40 (1.16)
D1 -4.00 0.90 0.23 2.10 (1.74)
D2 -1.00 0.75 0.23 2.10 (0.36)
W1 -4.00 1.80 0.23 1.35 (2.24)
W2 -1.00 0.90 0.23 1.35 (0.28)
W3 -1.00 0.60 0.23 1.35 (0.19)
First floor
Grid 1-1 1.00 12.08 0.23 2.48 6.87
Grid 2-2 1.00 6.92 0.23 2.48 3.94
Grid 3-3 1.00 12.08 0.23 2.48 6.87
Grid A-A 1.00 6.13 0.23 2.48 3.49
Grid B-B 1.00 6.13 0.23 2.48 3.49
Grid C-C 1.00 3.00 0.23 2.48 1.71
Grid D-D 1.00 3.00 0.23 2.48 1.71
Grid E-E 1.00 6.13 0.23 2.48 3.49
Parapet 1.00 25.50 0.23 0.90 5.28
Deduction -
D1 -3.00 0.90 0.23 2.10 (1.30)
D2 -1.00 0.90 0.23 2.10 (0.43)
W0 -3.00 2.10 0.23 2.10 (3.04)
W1 -3.00 1.80 0.23 1.35 (1.68)
W2 -1.00 0.90 0.23 1.35 (0.28)
W3 -1.00 0.60 0.23 1.35 (0.19)
Second floor
Grid 1-1 1.00 5.53 0.23 2.48 3.15
Grid 2-2 1.00 12.08 0.23 2.48 6.87
Grid 3-3 1.00 12.08 0.23 2.48 6.87
Grid A-A 1.00 6.13 0.23 2.48 3.49
Grid B-B 1.00 6.13 0.23 2.48 3.49
Grid C-C 1.00 6.13 0.23 2.48 3.49
Grid D-D 1.00 3.00 0.23 2.48 1.71
Grid E-E 1.00 3.00 0.23 2.48 1.71
Parapet 1.00 27.30 0.23 0.90 5.65
Deduction -
D1 -4.00 0.90 0.23 2.10 (1.74)
D2 -1.00 0.90 0.23 2.10 (0.43)
W0 -2.00 2.10 0.23 2.10 (2.03)
W1 -2.00 1.80 0.23 1.35 (1.12)
W2 -1.00 0.90 0.23 1.35 (0.28)
W3 -1.00 0.60 0.23 1.35 (0.19)
Third floor
Grid 2-2 1.00 3.30 0.23 2.48 1.88
Grid 3-3 1.00 3.30 0.23 2.48 1.88
Grid C-C 1.00 3.00 0.23 2.48 1.71
Grid D-D 1.00 3.00 0.23 2.48 1.71
Parapet 1.00 57.60 0.23 0.90 11.92
Deduction -
D1 -1.00 0.90 0.23 2.10 (0.43)
Total= 120.81 Cum
Well seasoned salwood chaukhats

for openable door with good finish
of approved quality incuding supply
of materials, fixing in postion with
8.1
necessary M.S. hold fasts all
complet as per approved drawing,
engineer.
Page 27 of 62
Item Breadth Height
No. (m) (m)
Door-MD 2 5.85 0.10 0.10 1.17
Door-D1 11 5.10 0.08 0.08 4.21
Door-D2 3 4.95 0.08 0.08 1.11
Total= 6.49 cum
Making and fitting / fixing Plywood

Panel door shutter of 38 x 100 mm
size sal wood frame with 8 mm thick
commercial ply on midle and 4mm
thick teak ply on both sides
8.2
including supply of materials, all
necessary hardware fitting all
engineer.
Door-MD 2 1.05 2.40 5.04

Door-D1 11 0.90 2.10 20.79
Door-D2 3 0.75 2.10 4.73
Total= 30.56 sqm
anodized/powder coated color
8.3
with 5 mm clear glass or 9 mm both
side laminated board (excluding the
cost of handle).
D1 5.00 2.10 2.10 22.05
Total= 22.05 Sqm

8.4 Section size (87*56*1.2 mm) fitted
average area 30 Sq. feet per
window).
W1 9.00 1.80 1.35 21.87
W2 3.00 0.90 1.35 3.65
W3 3.00 0.60 0.90 1.62
Total= 27.14 Sqm
Supplying and applying 4.5X20mm
steel Grill with 12X12 solid core
8.5 square rod all complete as per
MSG1 1.00 39.00 1.05 40.95
MSG2 4.00 1.80 1.35 9.72
MSG3 1.00 1.05 1.35 1.42
MSG4 1.00 0.60 1.35 0.81
Total= 52.90 Sqm
9.0 Plaster Works

ratio on ceiling of good finish
including supply of materials,
9.1 racking the joint, wetting of surfaces
& curing the work at least 7days all
engineer
Page 28 of 62
Item Breadth Height
No. (m) (m)
Slab -
Ground floor slab 1.00 15.38 7.93 121.85
First floor slab 1.00 15.38 7.93 121.85
Second floor slab 1.00 14.48 3.60 52.11
1.00 10.50 4.50 47.25
Top floor slab 1.00 6.30 4.65 29.30
Deduction
Stair case area -3.00 3.90 3.60 (42.12)
Staricase -
Steps 48.00 0.250 0.175 2.100
waist slab 3.00 7.200 1.050 22.680
waist slab 1.00 4.800 1.200 5.76
Total= 360.77 Sqm

ratio on wall of good finish including
supply of materials, racking the joint,
9.2
wetting of surfaces & curing the
work at least 7days all complete as
External Wall
Ground floor -
Grid 1-1 1.00 13.58 2.83 38.35
Grid 3-3 1.00 13.58 2.83 38.35
Grid A-A 1.00 7.03 2.83 19.85
Grid D-D 1.00 13.80 2.83 38.99
Grid E-E 1.00 3.60 2.83 10.17
Deduction -
MD -2.00 1.05 2.40 (5.04)
W1 -4.00 1.80 1.35 (9.72)
W2 -1.00 0.90 1.35 (1.22)
First floor
Grid 1-1 1.00 13.58 2.83 38.35
Grid 3-3 1.00 13.58 2.83 38.35
Grid A-A 1.00 7.03 2.83 19.85
Grid E-E 1.00 7.03 2.83 19.85
Parapet 1.00 7.20 2.83 20.34
1.00 20.10 0.90 18.09
Deduction -
W0 -3.00 2.10 2.10 (13.23)
W1 -3.00 1.80 1.35 (7.29)
W2 -1.00 0.90 1.35 (1.22)
Second floor
Grid 1-1 1.00 6.60 2.83 18.65
Grid 2-2 1.00 7.20 2.83 20.34
Grid 3-3 1.00 13.58 2.83 38.35
Grid A-A 1.00 7.03 2.83 19.85
Grid C-C 1.00 3.45 2.83 9.75
Grid E-E 1.00 3.60 2.83 10.17
Parapet 1.00 4.80 2.83 13.56
1.00 20.10 0.90 18.09
Deduction -
D1 -1.00 0.90 2.10 (1.89)
W0 -2.00 2.10 2.10 (8.82)
W1 -2.00 1.80 1.35 (4.86)
W2 -1.00 0.90 1.35 (1.22)
Third floor
Grid 2-2 1.00 3.90 2.83 11.02
Grid 3-3 1.00 3.90 2.83 11.02
Grid C-C 1.00 3.60 2.83 10.17
Grid D-D 1.00 3.60 2.83 10.17
Parapet 1.00 57.90 0.90 52.11
Deduction -
Page 29 of 62
Item Breadth Height
No. (m) (m)
D1 -1.00 0.90 2.10 (1.89)
Sub Total= 487.37
Internal
Ground floor
Grid 1-1 1.00 9.90 2.83 27.97
Grid 2-2 1.00 16.20 2.83 45.77
Grid 3-3 1.00 23.40 2.83 66.11
Grid A-A 1.00 6.60 2.83 18.65
Grid B-B 1.00 12.30 2.83 34.75
Grid C-C 1.00 6.00 2.83 16.95
Grid D-D 1.00 9.15 2.83 25.85
Grid E-E 1.00 6.30 2.83 17.80
Deduction -
D1 -4.00 0.90 2.10 (7.56)
D2 -1.00 0.75 2.10 (1.58)
W3 -1.00 0.60 1.35 (0.81)
First floor
Grid 1-1 1.00 9.90 2.83 27.97
Grid 2-2 1.00 16.20 2.83 45.77
Grid 3-3 1.00 23.40 2.83 66.11
Grid A-A 1.00 6.60 2.83 18.65
Grid B-B 1.00 12.30 2.83 34.75
Grid C-C 1.00 6.00 2.83 16.95
Grid D-D 1.00 6.30 2.83 17.80
Grid E-E 1.00 9.15 2.83 25.85
Deduction -
D1 -3.00 0.90 2.10 (5.67)
D2 -1.00 0.75 2.10 (1.58)
W3 -1.00 0.60 1.35 (0.81)
Second floor
Grid 1-1 1.00 6.60 2.83 18.65
Grid 2-2 1.00 15.15 2.83 42.80
Grid 3-3 1.00 23.40 2.83 66.11
Grid A-A 1.00 6.60 2.83 18.65
Grid B-B 1.00 12.30 2.83 34.75
Grid C-C 1.00 12.30 2.83 34.75
Grid D-D 1.00 6.00 2.83 16.95
Grid E-E 1.00 3.00 2.83 8.48
Deduction -
D1 -4.00 0.90 2.10 (7.56)
D2 -1.00 0.75 2.10 (1.58)
W3 -1.00 0.60 1.35 (0.81)
Third floor
Grid 2-2 1.00 3.90 2.83 11.02
Grid 3-3 1.00 3.90 2.83 11.02
Grid C-C 1.00 3.60 2.83 10.17
Grid D-D 1.00 3.60 2.83 10.17
Deduction -
D1 -1.00 0.90 2.10 (1.89)
Sub Total= 761.31
External & Internal Total 1,248.67 sqm
10.0 Painting Works
Supplying & applying Cement putty

on plastered surface all complete as
10.1
same as plaster in walls 1,248.67

Total= 1,248.67 sqm
Page 30 of 62
Item Breadth Height
No. (m) (m)

Emulsion painting in Internal
Room of approved colour with one
coat of primer Painting over porperly
10.2
cleaned surface at outside of
building all complete as per
same as plaster in internal wall 761.31

Total= 761.31 sqm

weather paint at outside of Building
primer Painting over porperly
10.3
cleaned surface at outside of
building all complete as per
same as plaster in external wall 717.34

Total= 717.34 sqm
11.0 Flooring:-
Plain cement Concrete (PCC)

(38mm) in 1:2:4ratio for foundations
and flooring with approved quality of
11.1
engineer.
Page 31 of 62
Item Breadth Height
No. (m) (m)
Ground floor
1.00 13.58 7.03 95.36
First /Second / Third floor
3.00 15.38 7.93 365.54
Top floor
1.00 3.60 3.30 11.88
Total= 472.79 sqm
with approved quality of cement,
sand including supply of
11.2
engineer.
Ground floor 1.00 7.03 3.60 25.29
First floor 1.00 7.03 3.60 25.29
1.00 3.30 3.60 11.88
Second floor 1.00 7.03 3.60 25.29
1.00 3.30 3.60 11.88
Total= 99.63 sqm
Supplying & laying 16mm Marble

Finishing on floor fixing in proper
11.3 shape & size all complete as per
Ground floor 1.00 13.58 7.03 95.36
First floor 1.00 13.58 7.03 95.36
Second floor 1.00 13.58 7.03 95.36
Deduction
Stair case area -3.00 3.90 3.60 (42.12)
Staricase -
Steps 48.00 0.250 0.175 2.100
waist slab 3.00 7.200 1.050 22.680
waist slab 1.00 4.800 1.200 5.76
Total= 274.51 sqm

porcelain tile in walls and floor fixing
in proper shape & size all complete
11.4
engineer.
Toilet Wall 3.00 7.80 2.10 49.14
Toilet floor 3.00 2.40 1.50 10.80
Kitchen wall 2.00 8.40 0.90 15.12
Pooja room wall 1.00 10.20 2.10 21.42
Pooja room floor 1.00 3.40 1.80 6.12
Second floor Terrace floor 1.00 7.20 3.60 25.92
Second floor Terrace wall 1.00 10.80 0.90 9.72
Third floor Terrace floor 1.00 15.38 7.93 121.85
Third floor Terrace wall 1.00 46.80 0.90 42.12
Top floor Terrace floor 1.00 3.60 3.30 11.88
Third floor Terrace wall 1.00 13.80 0.90 12.42
Parquet in floor 2.00 6.00 6.90 82.80
1.00 9.60 6.90 66.24
475.55 Sqm
Page 32 of 62
Item Breadth Height
No. (m) (m)

stainless steel handrail at 2m
12.0 distance all complete as per
First floor 3.00 15.00 1.00 45.00

Total= 45.00 Sqm

13.0 materials within 10 m distance all
of site engineer.
50% OF Excavated Surface 118.55

floor 1.00 13.50 6.90 1.00 93.15
Total= 211.70 Cum
14.0 Surface dressing and filling hole 1.00 13.50 6.90 93.15
Total= 93.15 sqm

water proofing coating 2
components capacity per kg 6 sq.ft
15.0 for 2 coat including supplying and
applying all complete work as per
1.00 13.50 6.90 93.15

Total= 93.15
Page 33 of 62
&
SAI
NT
AR
YW
OR
K
Page 34 of 62
Mahalaxmi, Lalitpur
Electrical Estimate Buildig

Amount
S.No. Description of item Unit Qty. Rate (NRs.)
(NRs.)
A. DISTRIBUTION BOARDS
A1
Supplying and fixing of following way single pole
and neutral, recess type double door horizontal
type sheet steel MCB distribution board, 240
volts, on surface/recess, complete with tinned
copper busbar, neutral link, earth bar, din bar,
detachable gla
10way SPN DB Double Cover set 2.00 3152.72 6,305.44

A2 Supply and installation of Following size of
ISOLATOR as required ORIENT or equivalent -
Isolator DP 40A set 1.00 633.65 633.65
6–32 amp MCB SP (single pole) set 18.00 236.90 4,264.20
4 sq.mm PVC insulated Copper wire Rm 40.00 238.93 9,557.20
B. Wiring -
B1 Supply and installation of Conduit for light, power,
fan, Exhaust fan, and Telephone etc. wiring with
following size of PVC conduit pipe -
1" = 25.4mm diameter pvc conduit Rm 250.00 105.31 26,327.50
B2 Supply and installation of following size MS
Junction box with cover. -
Metal Junction box 4"×4" set 6.00 541.36 3,248.16
B3
Supply and installation of Following size of PVC
insulated copper conductor multistrand wire for
light, power, AC, fan, Exhaust fan including one
Earthing wire as required Prakash, Janata or NS
equivalent. -
0.75 sq.mm PVC insulated Copper wire Rm 193.39 11.44 2,212.38
1 sq.mm PVC insulated Copper wire Rm 400.00 11.44 4,576.00
B4
Supply and fixing of following sizes Switch,
Socket, Fan-dimmer etc. with appropriate MS
Box, Switch Plate with Plastic bushing, locknut,
strap, CM, Screws, Grips etc as required North
west, Platia,ABB or equivalaent. -
Fan dimmer 60 – 500 W set 28.00 416.30 11,656.40
Six gang one way switch set 5.00 799.25 3,996.25
Eight gang one way switch set 8.00 1055.00 8,440.00
16 Amp , 6 Pin Power sockets with switch &
indicator set 36.00 648.60 23,349.60
-
D. Light Fixtures and Fan -
D1
Supply and fixing of following size Compact
Fluorescent Lamp (CFL) based Luminaries set all
complete. PHILIPS, WIPRO BAJAJ, HAVELLS,
OSRAM, CROMPTION, MIDEA, LEGERD or ISI
equivalent) . -
1 x 18 watt CFL Down light with reflector &
diffuser (conceal light) Complete Set Wipro
WCP23118 set 53.00 2190.75 116,109.75
Page 35 of 62
D2 Supply and fixing of following size CEILING
FANS & EXHAUST Fans, BAJAJ / KHAITAN /
ORIENT / CROMPTON / POWERPAC C/G
Almonard or equivalent -
48" = 1200mm size ceiling Fan set 28.00 3758.20 105,229.60
-
E. Earthing -
E1
Supply and installation of Following size Earthing
system including copper/ G.I earth plate(65mm x
65mm x 3.15), copper strip(25mm x 3mm)
electrode, 29mm dia GI pipe of 1m length
including accessories and providing masonry
enclosure with cover plate havi -
Earthing Materials (ISI or other International
Standard) set 1.00 8961.95 8,961.95
-
TOTAL(NRs.) 341,220.08
Page 36 of 62
Sanitary Estimate
#REF!
SN Discription no unit rate Amount Remarks

1.00 Supplying & fixing 580mm Porcelain clay white
5.00 set 12,760.40 63,802.00
glazed orissa pan complete set
2.00 Supplying & laying of Porcelain clay White
glazed wash basin 50X40cm with pillar cock 8.00 set 7,910.00 63,280.00
complete set.
3.00 Supplying & fixing Chrome plated toilet paper
holder with necessary accessories, jaquar or 6.00 Nos. 617.09 3,702.54
equivalent.
4.00 Supplying & laying of Chrome plated soap tray
recessed type jaquar,nova or eqv. with 8.00 Nos. 418.00 3,344.00
necessary accessories
6.00 Supplying & fixing PVC floor trap 11x7.5 cm.
8.00 Nos. 329.59 2,636.72
7.00 Supplying & laying of 55X40cm beveled edge
looking mirror of high quality, standard brand. 8.00 Nos. 2,298.16 18,385.28
8.00 15mm CP Bib Cock 8.00 Nos. 1,110.67 8,885.36

9.00 Supplying & fixing 20mm dia CPVC Pipe SDR
13.5 CTS, includes fixing/laying with necessary 100.00 Rm 371.00 37,100.00
fittings all complete.
10.00 Providing and fixing in position PVC pipes
for soil, waste and rain water lines as per
need including cutting the pipes to required
length and fixing in position with PVC or MS
clamps, joining pipes and fittings with
rubber rings and joining solution etc. all
complete as directed by site in-charge.
(Panchakanya)
12.10 110mm PVC pipe of 6 kg/cm2 50.00 Rm 837.43 41,871.50

12.20 75mm PVC pipe of 6 kg/cm2 30.00 Rm 453.50 13,605.00
12.30 110 mm Plain tee UpVc 5.00 Nos. 630.00 3,150.00
12.40 110 mm dia UPVC 90 degree bend. 6.00 Nos. 539.00 3,234.00
12.50 75 mm Plain tee UPVC 6.00 Nos. 356.00 2,136.00
12.60 75 mm dia UPVC 90 degree bend. 6.00 Nos. 311.00 1,866.00
Total Sanitary Works 267,279.92
Page 37 of 62
Pro
visio
nal
Sum
Page 38 of 62
Mahalaxmi, Lalitpur
As Built Drawing

1 As built Drawing preparation cost
S No Position Mandays Monthly rate Daily rate Amount
1 Architect 10.00 30900.00 1030.00 10,300.00
2 Structural Engineer 5.00 30900.00 1030.00 5,150.00
3 Civil Sub Engineer 10.00 25950.00 865.00 8,650.00
4 Sanitary Sub Engineer 5.00 25950.00 865.00 4,325.00
5 Electrical Sub Engineer 5.00 25950.00 865.00 4,325.00
6 Helper 15.00 17550.00 585.00 8,775.00
Logistics and Travel expenses 10,000.00
Total 51,525.00
3 For Performance bond commission Remarks
Total amount with as built,insurance and lab test without VAT 21334773.80
Total amount with as built,insurance and lab test with VAT 24108294.39
Period for PBG(project period+12 months) 36.00 months
Performance bond guarantee(5%) 1205414.71
Rate for Performance bond comission(0.3% to 0.375% quarterly) 0.3750% monthly
Performance Bond Commission 162730.98 NRs.
Page 39 of 62
Mahalaxmi, Lalitpur
Lab Test
Municipality

Description of Work Quantity Unit Rate Amount Remark Code
S.N.
1 Concrete Test
a cubes or cylinder 90.00 Nos 150.00 13500.00
2 crushing
Brick Test
a Brick Crossing Test 3.00 Nos 100.00 300.00
b Water Absortion Test 3.00 Nos 100.00 300.00
3 Aggregate Test
Aggregate Crushing 2.00 Nos 489.00 978.00
a
Value Test
Aggregate Impact 2.00 Nos 350.00 700.00
b
Value
4 Sieve Analysis
a Sieve Analysis (Wet) 2.00 Nos 844.00 1688.00
b Sieve Analysis (Dry) 2.00 Nos 450.00 900.00
U.T.M. Tensile Nos
5
Strength Test
a 8mm Ø 0.00 Nos 1200.00 0.00
b 10mm Ø 4.00 Nos 1200.00 4800.00
c 12mm Ø 4.00 Nos 1200.00 4800.00
d 16mm Ø 4.00 Nos 1200.00 4800.00
e 20mm Ø 0.00 Nos 1500.00 0.00
e 25mm Ø 0.00 Nos 1500.00 0.00
6 Cement Test
Cement mortar cube 4.00 Nos 450.00 1800.00
a
Crushing 3 Nos.
Intial setting & Final 4.00 Nos 500.00 2000.00
b
Setting
Total= 36566.00 N.Rs
Page 40 of 62
Mahalaxmi, Lalitpur
Insurance

1 Insurance premium for the work, plant and materials damage for contract work for all risk including Riot,Strike, Damage,Malicious damage
and Terrorism for contract work for project period 6 months+ 1 year Maintenance period.
Insurance with value Rs. 3.03 per thousand Rs 63,299.85
do for Terrorism Rs. 1.49 per thousand Rs 31,169.43
Premium Rs 94,469.28
for stamp duty Rs 5.00
Premium with stamp duty Rs 94,474.28
Total Amount without VAT Rs 94,474.28
For 36 month 283422.85
2 Insurance premium for the insurance of owner and consultant staff (named) Rs. 10,00,000.00 per person for 5 persons with unlimited
number of occurances per annum
Personnel accident of 10,00,000.00 for 5 Rs.2.00 per thousand Rs 10,000.00

Do for Terrorism Rs.0.50 per thousand Rs 10,000.00
Premium Rs 20,000.00
For stamp duty Rs 20.00
Premium with stamp duty Rs 20,020.00
Total Amount without VAT Rs 20,020.00
For 24 months 40040.00
3 Insurance Premium for construction equipments and machines with value of Rs.20,00,000.00 for 6 months
Insurance premium of Rs. 20,00,000.00 Rs.2.03 per thousand Rs 4060.00
Do for Terrorism Rs.1.49 per thousand Rs 2980.00
Premium Rs 7040.00
Premium with stamp duty Rs 7045.00
Total Amount without VAT Rs 7045.00
4 Insurance Premium for third party liability personal only per person Rs.2,00,000.00 for 5 persons for 6 months
P.A. of third party 10 person=20,00,000.00 Rs. 3.03 per thousand Rs 6060.00
Do for Terrorism Rs. 1.49 per thousand Rs 2980.00
Premium Rs 9040.00
Premium with stamp duty Rs 9045.00
Total Amount without VAT Rs 9045.00
Grand Total 355,642.84
Page 41 of 62
RA
TE
AN
AL
YSI
S
Page 42 of 62
RATE ANALYSIS SUMMARY (FY 2076/077)
Sn Description Rate
1.00 Surface dressing and filling hole 8.63
2.00 Earthwork in excavation from 0.8cum capacity Hydraulic Excavator 49.51
Earthwork in excavation in medium type soils in foundation including 10m
3.00 710.70
hauling distance and 1.5m. lift all complete in approval of site engineer.
supplying and soling local flat brick in proper line and level with sand filling all
4.00 1,285.49
complete as per approved drawing,specification and instruction of site engineer.
Earth filling of Excavated surface in 150 mm thick layer watering ,ramming

5.00 including supply of filling materials within 10m distance all complete as per 433.03
approved drawing ,specification and instruction of site engineer.
Sand filling including supply of filling materials, watering, ramming etc. all
6.00 4,317.04
complete as per approved drawing, Specification and instruction of site engineer.
Supplying and Soling Stone in proper line and level with sand filling all complete
9.00 5,924.84
as per approved drawing, Specification and instruction of site engineer.
Filling with 15-150mm broken brick all complete as per approved drawing,
8.00 4,359.65
9.00 laying dry stones 8,249.69
10.00 16mm Marble Finishing 5,419.88
Plain cement concrete(PCC) in 1:3:6 ratio for foundations and flooring with
approved quality of cement,sand and machine crushed stone aggregate including
11.00 14,076.35
supply of materials,mixing,laying,curing the work at least 7 days etc all complete
as per approved drawing specification and instruction of site engineer.
Plain cement concrete(PCC) in 1:2:4 ratio for foundations and flooring with
approved quality of cement,sand and machine crushed stone aggregate including
12.00 15,836.45
supply of materials,mixing,laying,curing the work at least 7 days etc all complete
as per approved drawing specification and instruction of site engineer.
Plain Cement Concrete(PCC) for RCC works M25 (1:1:2) for

slab/lintels/columns/beams with approved quality of cement,sand and machine
13.00 crushed stone aggregate including supply of materials,mixing,laying,curing the 22,079.94
work at least 7 days etc all complete as per approved drawing specification and
Plain Cement Concrete(PCC) for RCC works M20 (1:1.5:3) for

slab/lintels/columns/beams with approved quality of cement,sand and machine
14.00 crushed stone aggregate including supply of materials,mixing,laying,curing the 17,856.08
work at least 7 days etc all complete as per approved drawing specification and
TMT steel reinforcement bar of Fe 500 grade including
supplying,straightening,cleaning,cutting,binding and fixing in position with
15.00 146,084.50
annealed tying binding wire all complete as per approved drawing specification
Formwork,for Column with 19mm thick waterproof ply board and steel post for
all works necessary propping,scaffolding,staging,supporting inclusive of wedging
16.00 776.22
and cutting holes for utilization till the support if fully unyielding nett all
complete as per approved drawing ,specification and instruction of site engineer.
Page 43 of 62
Formwork,for Beam with 19mm thick waterproof ply board and steel post for all
works necessary propping,scaffolding,staging,supporting inclusive of wedging
17.00 1,309.08
Formwork,for Slab with 15mm thick waterproof ply board and steel post for all
works necessary propping,scaffolding,staging,supporting inclusive of wedging
18.00 975.09
Good quality local chimney made Brickwork in 1:4 C/S mortar upto Ground
Floor in perfect line level finish including supply of materials,wetting the
20.00 17666.09
bricks,racking the joints and curing the work for at least 7 days all complete as
per approved drawing ,specification and instruction of site engineer.
Good quality local chimney made Brickwork in 1:4 C/S mortar in Superstructure
in perfect line level finish including supply of materails, wetting the bricks,
21.00 18045.59
racking the joints and curing the work for at least 7 days all complete as per
approved drawing, Specification and instruction of site engineer.
Supplying and Laying of 12.5mm thick cement sand plaster in (1:3) ratio on
ceiling of good finish including supply of materials, racking the joint, wetting of
22.00 449.11
surfaces & curing the work at least 7days all complete as per approved drawing,
Specification and instruction of site engineer.(Rate Analysis: 100sqm)
Supplying and Laying of 12.5mm thick cement sand plaster in (1:4) ratio on wall
of good finish including supply of materials, racking the joint, wetting of surfaces
24.00 437.67
& curing the work at least 7days all complete as per approved drawing,
Supplying & applying Panipatti on plastered surface all complete as per approved
25.00 232.86
drawing, Specification and instruction of site engineer.( Rate Analysis: 1 rm)
Supplying & applying Cement putty on plastered surface all complete as per
26.00 259.76
Supplying & applying 2 coats Emulsion painting in Internal Room of approved

colour with one coat of primer Painting over porperly cleaned surface at outside
27.00 485.62
of building all complete as per approved drawing, Specification and instruction of
site engineer.
Supplying & applying 2 coats of weather paint at outside of Building of approved

colour with one coat of primer Painting over porperly cleaned surface at outside
28.00 190.49
of building all complete as per approved drawing, Specification and instruction of
site engineer.
Supplying and fitting of Iron Works with Red Oxide paint as per approved
29.00 drawing ,specification and instruction of site engineer.( Truss- gate and gril work 282.87
per kg)
Elastocrete cementitious elastomeric water proofing coating 2 components

30.00 capacity per kg 6 sq.ft for 2 coat including supplying and applying all complete 1,031.55
work as per approved drawing ,specification and instruction of site engineer.
Supplying and applying Iron work With 2 coats of ready made enamel paint of
31.00 approved colour over 1 coat of primer Painting over properly sanded surface all 425.73
Supplying and applying 4.5X20mm steel Grill with 12X12 solid core square rod
32.00 all complete as per approved drawing ,specification and instruction of site 2,618.25
engineer.
Page 44 of 62
Supplying and fitting 0.5mm CGI colour sheet for Roof all complete as per
33.00 1,593.72
approved drawing ,specification and instruction of site engineer.
Supplying and applying 100mm PVC pipe on floor for Ventilation all complete
34.00 as per approved drawing ,specification and instruction of site engineer. (Rate 707.37
Analysis: 1cum)
Providing and fixing Single Panel Swing Door of aluminium section in naturally
anodized or black anodized/powder coated color Section size (102*45*1.5 mm)
35.00 7,424.40
fitted with 5 mm clear glass or 9 mm both side laminated board (excluding the
cost of handle).
Providing and fixing 2 or 3 Panel Sliding window of aluminium section in

naturally anodized or black anodized/powder coated color, Section size
36.00 5,073.34
(87*56*1.2 mm) fitted with 5 mm clear glass without fly mesh shutter (Window
size 6'*5' or average area 30 Sq. feet per window).
Well seasoned salwood chaukhats for openable door with good finish of approved
quality incuding supply of materials, fixing in postion with necessary M.S. hold
37.00 299,282.90
fasts all complet as per approved drawing, Specification and instruction of site
engineer.
Making and fitting / fixing Plywood Panel door shutter of 38 x 100 mm size sal
wood frame with 8 mm thick commercial ply on midle and 4mm thick teak ply on
38.00 12,335.19
both sides including supply of materials, all necessary hardware fitting all
Plain cement Concrete (PCC)(38mm) in 1:2:4ratio for foundations and flooring

with approved quality of cement, sand and machine crushed stone aggregate
39.00 including supply of materials,mixing, laying, curing the work at least 7 days etc 771.18
all complete as per approved drawing, Specification and instruction of site
engineer.
3mm punning in 1:1 ratio for flooring with approved quality of cement, sand
including supply of materials,mixing, laying, curing the work at least 7 days etc
40.00 311.77
all complete as per approved drawing, Specification and instruction of site
engineer.
Stone Masonary Work in 1:6 C/S mortar in perfect line level finish including
supply of materials, wetting the bricks, racking the joints and curing the work for
41.00 14,078.44
at least 7 days all complete as per approved drawing, Specification and instruction
of site engineer.
supplying & Laying Supplying & laying Porcelain Non Glazed tile on Toilet
42.00 fixing in proper shape & size all complete as per approved drawing, Specification 7,166.81
Supplying & fitting Iron benches(1.5X0.6X0.75) all complete as per approved

43.00 10,134.40
Providing and fixing Structural Glazing of aluminum section in natural or color

anodized/powder coated color Section size (60x50+13x1.3 mm) fitted with 5 mm
44.00 1,130.45
color glass. (average panel area 6.00 Sq.ft.) all complete as per approved
Providing and fixing Aluminium partition with 5 mm thick glass and 9 mm thick
45.00 laminated board of section (101 x45x1.1) all complete as per approved drawing, 802.70
Supplying & applying 3mm thick skirting on plastered surface all complete as per
46.00 232.86
approved drawing, Specification and instruction of site engineer
Page 45 of 62
Supplying and applying 4.5X20mm steel Grill with 12X12 solid core square rod
47.00 all complete as per approved drawing ,specification and instruction of site 2,476.76
engineer.
for staircase:Supplying & applying 50 mm dia stainless steel handrail pipe with
three layers of 20mm dia stainless steel member in between handrail and floor
48.00 4,329.60
with 40 mm vertical post and 75mm baluster pipe railing for 0.9m height all
for verandah:Supplying & applying 50 mm dia stainless steel handrail pipe with
three layers of 20mm dia stainless steel member in between handrail and floor
49.00 3,968.80
with 40 mm vertical post for 0.9m height all complete as per approved drawing,
Supplying & fitting Supplying & fitting benches(1.5X0.6X0.75) all complete as

per approved drawing, Specification and instruction of site engineer.
50.00 3,059.00
benches (40x40x2.6) all complete as per approved drawing, Specification and
Supplying & applying 25-37.5mm flagstone in 1:4 cement mortar all complete as
51.00 3,078.45
per approved drawing, Specification and instruction of site engineer.
Supplying & applying grass for Picnic spot portion(dubo) all complete as per
52.00 322.80
Supplying & applying 50mm heavy gray interlocking concrete block above
53.00 50mm crusher dust all complete as per approved drawing, Specification and 2628.47
Supplying & fitting rolling shutter inclusive painting all complete as per
54.00 6,799.38
Page 46 of 62
DISTRICT RATE
SN Item Name District Rate UNIT Remarks
A Labour
1 Skilled 850.00 man/day
2 semi-Skilled 650.00 man/day
2 Unskilled 520.00 man/day
4 Technician 850.00 man/day
B Material
1 Brick 12.00 no
2 Broken brick 2,510.00 cum
3 Sand 2,172.86 cum
4 sand for soling 2,172.86 cum
5 40 mm Aggregate 3217.13 cum
8 Block stone 3,355.86 cum
9 Bond stone 3,355.86 cum
10 Stone_37.5(flagstone) 1,305.00
121.00 cum
sqm
11 Stone dust
11 Stone dust 2,172.86 cum
12 Grey interlockng block 1,053.50 sqm
13 Water 0.31 lt
15 Cement 17,500.00 mt
16 TMT Rod 85,000.00 mt
17 Binding Wire 117.00 kg
18 Iron Bolt for Formworks 195.00 kg
19 Nails 125.00 kg
20 Iron Prop Pipe 1,856.25 no (5.03 kg/m)
21 All Type Iron Angle 110.00 kg

22 Iron works for Grill 104.50 kg
23 Iron square pipe 99.00 kg
24 Iron Rod 81.00 kg
25 8mm nut Bolt 370.00 kg
26 8mm nut Bolt 61.7 no 1kg=6no
27 J hook 180.00 kg
28 J hook 12.9 no 1kg=14no
29 Bitumen Washer 0.3 no
30 ( Steel Screw nail 35mm) 1.5 no
31 Hold fast 350.0 kg 1 kg= 7no
Hold fast 50.0 no
32 100mm kabja 30.00 no
33 150mm chaskeni 75.00 no
34 Mortis lock(normal) 750.00 no
35
Iron gate 16 gauge inclusive fitting 5,482.50 sqm
36 Rolling shutter 5,912.50 sqm
Page 47 of 62
37 Agrakh/ Sal wood 200,000.00 cum
38 Local Wood 60,000.00 cum

39 19mm Ply Board 1657 sqm
40 12 mm Ply board 1183.4 sqm
41 8mm commercial ply 807 sqm
42 4mm teak ply 1,345.00 sqm
43 listing 100.00 rm
44 Emulsion paint 1,285.00 ltr

45 Weathercoat 250.00 ltr
46 Enamel Paint 700.00 lt
47 Red Oxide Paint 412.00 lt
48 Astar 280.00 lt
49 White putting 30.00 kg
50 Main polish 450.00 kg
51 Turpentile 220.00 lt
52 Oxalic acid 165.00 lt
53 Waterproofing 350.00 kg
54 Elastocrete cementitious elastomeric 839.00 sqm
water proofing material
55 White cement 28.00 kg
56 CGI Sheet (0.5 mm (24 Guage)) 792.78 sqm

57 Porcelin Glazed tile 1,450.00 sqm
58 16mm Marble 1,600.50 sqm
59 Aluminium door swing type 6,456.00 sqm

Aluminium sliding window without
60 4,411.60 sqm
ventilator
61 Diesel 95.00 lt
62 Petrol 100.00 lt
63 Nidal vibrator 100.00 hr
64 Mixer 1,025.00 hr
65 Excavator 0.8 cum capacity 3,000.00 hr
66 110 mm dia. PVC pipe 6 kg/cm2. 265.0 rm

67 Gi wirw mesh net (1x1x1)m 1,350.00 1 box
68 Gi wire 107.00 kg
67 Gi wire( kade tar) 107.00 kg
68 Hook for kade tar 8.00 no
Page 48 of 62
RATE ANALYSIS
Norms SN
No.
Earthwork in excavation in medium type soils in foundation including 10m hauling distance and 1.5m. lift all
B-1 1.00
complete in approval of site engineer. (Rate per 1 Cu.m)
S.N. Description Unit Quantity Rate (Rs/Unit) Amount Total Amt. Remarks
1.00 Labour Cost

Project Unskilled md 0.800 750.00 600.00 600.00
Name:-
Preparation
2.00 Cost including 3% for tools and plants 18.00
of Detailed
Project Sub-total 618.00
Report on 15% Contractor Overhead 92.70
Animal
Rescue & Grand
Rehabilitat Total 710.70
ion Centre Per Unit Rate
at 710.70 Rs
Makwanpu
r District
H-15 1.00 Flat Brick Soling Works (Rate per 10 Sq.m)
1.00 Labour Cost

Skilled md 0.500 1,030.00 515.00 515.00
unskilled md 1.000 750.00 750.00 750.00
2.00 Material - -
Brick Nos 435.000 18.00 7,830.00 7,830.00
Sand cum 0.710 2,934.00 2,083.14 2,083.14
- -
Sub-total 11,178.14
15% Contractor Overhead 1,676.72
Per Unit Rate
1,285.49 Rs
Notes: Brick size

230x110x55 so number of
brick for 1 sq m = 396
nos
Plain cement concrete(PCC) in 1:2:4 ratio for foundations and flooring with approved quality of
cement,sand and machine crushed stone aggregate including supply of materials,mixing,laying,curing the
work at least 7 days etc all complete as per approved drawing specification and instruction of site engineer.
D-1 1 ( Rate Analysis: 1Cum)
Description
S.N. Unit Quantity Rate (Rs/Unit) Amount Total Amt. Remarks
1 Labour Cost
skilled md 1.000 1,030.000 1,030.000 1,030.000
Unskilled Labour md 4.000 750.000 3,000.000 3,000.000
2 Material - -
Cement MT 0.320 17,500.000 5,600.000 5,600.000
40mm Aggregate Cum 0.520 3,308.000 1,720.160 1,720.160
20mm Aggregate Cum 0.220 3,308.000 727.760 727.760
10mm Aggregate Cum 0.110 3,098.000 340.780 340.780
Sand Cum 0.445 2,934.000 1,305.630 1,305.630
Water Ltr 150.000 0.310 46.500 46.500
Sub-total 13,770.830
Per Unit Rate
15,836.45
Rs
D-4 1.00 PCC for RCC Works (1:1:2) by Using Mixture including Material.( Rate Analysis: 1Cum)
Page 49 of 62
1.00 Labour Cost
Skilled md 0.500 1,030.00 515.00 515.00
Unskilled md 3.500 750.00 2,625.00 2,625.00
2.00 Material - -
Cement MT 0.610 17,500.00 10,675.00 10,675.00
40mm-aggregrate Cum 0.640 3,308.00 2,117.12 2,117.12
20mm-aggregrate cum 0.210 3,308.00 694.68 694.68
Sand Cum 0.425 2,934.00 1,246.95 1,246.95
water ltr 300.000 0.31 93.00 93.00
Diesel ltr 3.000 95.00 285.00 285.00
Petrol ltr 0.100 107.00 10.70 10.70
3.00 Equipment - -
0.20-0.28 Cum Mixture hr 0.600 1,500.00 900.00 900.00
Vibrator hr 0.250 200.00 50.00 50.00

Sub-total 19,212.45
Per Unit Rate
22,094.32 Rs
Steel Reinforcement bar of fe 500 grade including supplying, straightening, cleaning, cutting, binding &
D-9 1.00
fixing in position with annealed tying binding wire
1.00 Labour Cost

Skilled md 12.000 1,030.00 12,360.00 12,360.00
Unskilled md 12.000 750.00 9,000.00 9,000.00
2.00 Material - -
MS Bar MT 1.100 95,000.00 104,500.00 104,500.00
Binding Wire Kg 10.000 117.00 1,170.00 1,170.00
Per Unit Rate
146,084.50 Rs
E-1 1.00 Ply Formwork for Column (Rate per 10 sqm )
1.00 Labour Cost

Skilled md 1.574 1,030.00 1,621.22 1,621.22
Unskilled md 2.361 750.00 1,770.75 1,770.75
2.00 Material - -
19mm-ply board sqm 0.693 1,452.00 1,006.24 1,006.24
Local Wood cum 0.019 54,560.00 1,036.64 1,036.64
Tron Prop Pipe Nos 0.540 1,856.25 1,002.38 1,002.38
Nail kg 2.500 125.00 312.50 312.50
Sub-total 6,749.72
Per Unit Rate
776.22 Rs
E-5 1.00 Ply Formwork for Beam (Rate per 10 sqm )

1.00 Labour Cost

Skilled md 2.670 1,030.00 2,750.10 2,750.10
Unskilled md 4.000 750.00 3,000.00 3,000.00
2.00 Material - -
19mm-ply board sqm 1.650 1,452.00 2,395.80 2,395.80
Local Wood cum 0.040 54,560.00 2,182.40 2,182.40
Tron Prop Pipe Nos 0.400 1,856.25 742.50 742.50
Nail kg 2.500 125.00 312.50 312.50
Sub-total 11,383.30
Page 50 of 62
Per Unit Rate
1,309.08 Rs
E-6 1.00 Ply Formwork Slab (Rate per 100 sqm )

1.00 Labour Cost

Skilled md 17.200 1,030.00 17,716.00 17,716.00
Unskilled md 25.700 750.00 19,275.00 19,275.00
2.00 Material - -
19mm-ply board sqm 16.500 1,452.00 23,958.00 23,958.00
Local Wood cum 0.230 54,560.00 12,548.80 12,548.80
Iron Prop Pipe Nos 4.400 1,856.25 8,167.50 8,167.50
Nail kg 25.000 125.00 3,125.00 3,125.00
Sub-total 84,790.30
Per Unit Rate
975.09 Rs
Good quality local chimney made Brickwork in 1:4 C/S mortar upto Ground Floor in perfect line level finish
C-2 1 including supply of materials,wetting the bricks,racking the joints and curing the work for at least 7 days all
complete as per approved drawing ,specification and instruction of site engineer. (Rate Analysis: 1cum)
Description
1 Labour Cost
skilled md 1.500 1,030.000 1,545.000 1,545.000
Unskilled md 2.200 750.000 1,650.000 1,650.000
Unskilled md 0.200 750.000 150.000 150.000
2 Material - -
brick no 520.000 18.000 9,360.000 9,360.000
cement MT 0.100 17,500.000 1,750.000 1,750.000
river sand cum 0.280 2,934.000 821.520 821.520
water lt 130.000 0.310 40.300 40.300
extra material 3%of Labour cost 45.000
Per Unit Rate
17,666.09
Rs
Note : Brick size
230x110x55= 520 nos
required for 1 cum
2200 1 Iron Works with Red Oxide paint (Rate Analysis: 1 ton)
Description
DoR S.N. Unit Quantity Rate (Rs/Unit) Amount Total Amt. Remarks
Norms
a Labour Cost
Technication 4.000 1,200.000 4,800.000 4,800.000
skilled md 8.000 1,030.000 8,240.000 8,240.000
simiskilled 14.000 1,030.000 14,420.000 14,420.000
Unskilled md 14.000 750.000 10,500.000 10,500.000
b Material - -
all type iron angle kg 1,100.000 110.000 121,000.000 121,000.000
Paint 5% of cost of material 6,050.000
Heavy zinc coating 12% 14,520.000
drill bit, gas electrode 5% 6,050.000
nut bolt,revit 3% 3,630.000
formwork
formwork and staging
4 upto 5 m 30% of (a+b+c) 56,763.000
Page 51 of 62
Sub-total 245,973.000
Per Unit Rate
282.87 Rs
B-2 1.00 Earth back Filling

1.00 Labour Cost

Unskilled md 0.500 750.00 375.00 375.00
2.00 Material - -
Water Ltr 5.000 0.31 1.55 1.55
Sub-total 376.55
15% Contractor Overhead 56.48
Grand Total 433.03
Per Unit Rate
433.03 Rs
Elastocrete cementitious elastomeric water proofing coating 2 components capacity per kg 6 sq.ft for 2 coat
K-7 1
(Rate Analysis: 1sqm)
Description
1 Material
Elastocrete cementitious
elastomeric water
proofing material sqm 1.000 897.000 897.000 897.000
Sub-total 897.000
Per Unit Rate
1,031.55 Rs
2 coats of ready made enamel paint of approved colour over properly sanded surface all complete (Rate
J-5 b,c 1
Analysis: 100 sqm)
Description
1 Labour Cost
skilled md 9.000 1,030.000 9,270.000 9,270.000
Unskilled md 5.000 750.000 3,750.000 3,750.000
2 Material - -
Enamel Paint lt 16.000 1,500.000 24,000.000 24,000.000
Per Unit Rate
425.73 Rs
Supplying and applying 4.5X20mm steel Grill with 12X12 solid core square rod all complete as per approved
M-3 1
drawing ,specification and instruction of site engineer. (Rate Analysis: 10sqm)
Description
1 Labour Cost
skilled md 0.700 1,030.000 721.000 721.000
Unskilled Labour md 0.600 750.000 450.000 450.000
2 Material - -
Iron works for Grill kg 28.240 110.000 3,106.400 3,106.400
Iron Rod kg 215.000 86.000 18,490.000 18,490.000
Per Unit Rate
Page 52 of 62
2,618.25 Rs
Supplying and fitting 0.5mm CGI colour sheet for Roof all complete as per approved drawing ,specification
F-1 1
and instruction of site engineer. (Rate Analysis: 10sqm)
Description
1 Labour Cost
skilled md 1.100 1,030.000 1,133.000 1,133.000
2 Material - -
CGI Sheet (0.5 mm (24 Gu sqm 12.000 800.000 9,600.000 9,600.000
8mm nut bolt no 30.000 61.667 1,850.000 1,850.000
J-hook no 25.000 12.857 321.429 321.429
Bitumen washer no 55.000 0.300 16.500 16.500
Per Unit Rate
1,593.72 Rs
Providing and fixing Single Panel Swing Door of aluminium section in naturally anodized or black
anodized/powder coated color Section size (102*45*1.5 mm) fitted with 5 mm clear glass or 9 mm both side
1 laminated board (excluding the cost of handle).(Rate Analysis: 1sqm)
Description
2 Material - -
Aluminium swing door sqm 1.000 6,456.000 6,456.000 6,456.000
Sub-total 6,456.000
Per Unit Rate
7,424.40 Rs
Providing and fixing 2 or 3 Panel Sliding window of aluminium section in naturally anodized or black
anodized/powder coated color, Section size (87*56*1.2 mm) fitted with 5 mm clear glass without fly mesh
1 shutter (Window size 6'*5' or average area 30 Sq. feet per window).(Rate Analysis: 1sqm)
Description
2 Material - -
Aluminium sliding
window without sqm 1.000 4,411.600 4,411.600 4,411.600
ventilator
Sub-total 4,411.600
Per Unit Rate
5,073.34 Rs
Plain cement Concrete (PCC)(38mm) in 1:2:4ratio for foundations and flooring with approved quality of
cement, sand and machine crushed stone aggregate including supply of materials,mixing, laying, curing the
work at least 7 days etc all complete as per approved drawing, Specification and instruction of site engineer.
H-1 1 (Rate Analysis: 10sqm)
Description
1 Labour Cost
skilled md 1.250 1,030.000 1,287.500 1,287.500
Unskilled md 2.000 750.000 1,500.000 1,500.000
2 Material - -
cement sqm 0.130 17,500.000 2,275.000 2,275.000
sand cum 0.180 2,934.000 528.120 528.120
12mm aggregate cum 0.360 3,098.000 1,115.280 1,115.280
Sub-total 6,705.900
Per Unit Rate
771.18 Rs
Page 53 of 62
3mm punning in 1:1 ratio for flooring with approved quality of cement, sand including supply of
materials,mixing, laying, curing the work at least 7 days etc all complete as per approved drawing,
H-20 1 Specification and instruction of site engineer..(Rate Analysis: 10sqm)
Description
1 Labour Cost
skilled md 1.000 1,030.000 1,030.000 1,030.000
Unskilled md 1.000 750.000 750.000 750.000
2 Material - -
cement MT 0.053 17,500.000 931.000 931.000
Sub-total 2,711.000
Per Unit Rate
311.77 Rs
Supplying and SolingStone in proper line and level with sand filling all complete as per approved drawing,
Specification and instruction of site engineer.(Rate Analysis: 1cum)
C-10 1
Description
1 Labour Cost
Unskilled md 1.500 750.000 1,125.000 1,125.000
2 Material - -
Block stone cum 1.000 3,355.860 3,355.860 3,355.860
Bond stone cum 0.200 3,355.860 671.172 671.172
Sub-total 5,152.032
Per Unit Rate
5,924.84 Rs
Stone Masonary Work in 1:6 C/S mortar in perfect line level finish including supply of materials, wetting the
bricks, racking the joints and curing the work for at least 7 days all complete as per approved drawing,
C-6 1 Specification and instruction of site engineer. (Rate Analysis: 1cum)
Description
Labour Cost
1
Skilled
md 1.500 1,030.000 1,545.000 1,545.000
Unskilled md 5.000 750.000 3,750.000 3,750.000
2 Material - -
cement MT 0.106 17,500.000 1,855.000 1,855.000
sand cum 0.470 2,934.000 1,378.980 1,378.980
water ltr 70.000 0.310 21.700 21.700
Block stone cum 1.000 3,355.860 3,355.860 3,355.860
Bond stone cum 0.100 3,355.860 335.586 335.586
Per Unit Rate
14,078.44 Rs
Good quality local chimney made Brickwork in 1:4 C/S mortar in superstructure in perfect line level finish
including supply of materials,wetting the bricks,racking the joints and curing the work for at least 7 days all
C-2 1 complete as per approved drawing ,specification and instruction of site engineer. (Rate Analysis: 1cum)
Description
1 Labour Cost
skilled md 1.500 1,030.000 1,545.000 1,545.000
Unskilled md 2.200 750.000 1,650.000 1,650.000
Unskilled md 0.700 750.000 525.000 525.000
2 Material - -
brick no 520.000 18.00 9,360.000 9,360.000
cement MT 0.100 17,500.000 1,750.000 1,750.000
river sand cum 0.280 2,934.000 821.520 821.520
Page 54 of 62
water lt 130.000 0.310 40.300 40.300
extra material 3%of Labour cost 157.000
Per Unit Rate
18,045.59 Rs
Well seasoned salwood chaukhats for openable door with good finish of approved quality incuding supply of
materials, fixing in postion with necessary M.S. hold fasts all complet as per approved drawing, Specification
G-1 1 and instruction of site engineer..(Rate Analysis: 1cum)
Description
1 Labour Cost
skilled md 34.000 1,030.000 35,020.000 35,020.000
2 Material - -
Agrakh cum 1.100 198,000.000 217,800.000 217,800.000
Hold fast no 92.000 50.000 4,600.000 4,600.000
( Steel Screw nail 35mm) no 184.000 1.500 276.000 276.000
Sub-total 260,246.000
Per Unit Rate
299,282.90 Rs
Making and fitting / fixing Plywood Panel door shutter of 38 x 100 mm size sal wood frame with 8 mm thick
commercial ply on midle and 4mm thick teak ply on both sides including supply of materials, all necessary
hardware fitting all complete as per approved drawing, Specification and instruction of site engineer.(Rate
G-9 1 Analysis: 2.245sqm)
Description
1 Labour Cost
skilled md 9.000 1,030.000 9,270.000 9,270.000
2 Material
sal wood cum 0.035 198,000.000 6,850.800 6,850.800
8mm commercial ply sqm 1.899 678.000 1,287.522 1,287.522
4mm teak ply sqm 3.798 743.000 2,821.914 2,821.914
listing rm 14.868 150.000 2,230.200 2,230.200
gum ls 60.000 60.000
100mm kabja no 3.000 30.000 90.000 90.000
150mm chaskeni no 2.000 75.000 -
mortis lock(normal) no 1.000 750.000 750.000 750.000
nail ls 45.000 45.000
Per Unit Rate
12,335.19 Rs
Supplying and Laying of 12.5mm thick cement sand plaster in (1:4) ratio on wall of good finish including
supply of materials, racking the joint, wetting of surfaces & curing the work at least 7days all complete as
I-1 1 per approved drawing, Specification and instruction of site engineer.(Rate Analysis: 100sqm)
Description
1 Labour Cost
skilled md 12.000 1,030.000 12,360.000 12,360.000
2 Material - -
Cement MT 0.538 17,500.000 9,415.000 9,415.000
sand cum 1.460 2,934.000 4,283.640 4,283.640
Per Unit Rate
437.67 Rs
Page 55 of 62
Supplying & applying Cement putty on plastered surface all complete as per approved drawing,
I-17 1
Description
1 Labour Cost
skilled md 1.000 1,030.000 1,030.000 1,030.000
2 Material - -
white putting kg 10.640 45.000 478.800 478.800
Sub-total 2,258.800
Per Unit Rate
259.76 Rs
Supplying & applying 2 coats Emulsion painting in Internal Room of approved colour with one coat of
J-5 1 primer Painting over porperly cleaned surface at outside of building all complete as per approved drawing,
Description
1 Labour Cost
skilled md 12.000 1,030.000 12,360.000 12,360.000
2 Material - -
Astar ltr 8.100 280.000 2,268.000 2,268.000
emulsion paint ltr 16.000 1,350.000 21,600.000 21,600.000
Per Unit Rate
485.62 Rs
Supplying & applying 2 coats of weather paint at outside of Building of approved colour with one coat of
J-26 1 primer Painting over porperly cleaned surface at outside of building all complete as per approved drawing,
Description
1 Labour Cost
skilled md 5.800 1,030.000 5,974.000 5,974.000
2 Material - -
Astar ltr 8.000 280.000 2,240.000 2,240.000
weathercoat ltr 16.000 250.000 4,000.000 4,000.000
Per Unit Rate
190.49 Rs
supplying & Laying Supplying & laying Porcelain Glazed tile (1:4) on Toilet fixing in proper shape & size
H-6 1 all complete as per approved drawing, Specification and instruction of site engineer.(Rate Analysis: 10sqm)
Description
1 Labour Cost
skilled md 13.000 1,030.000 13,390.000 13,390.000
2 Material - -
Cement MT 0.056 17,500.000 980.000 980.000
sand cum 0.152 2,934.000 445.968 445.968
white cement kg 3.228 40.000 129.120 129.120
porcelain glazed tile sqm 11.000 4,000.000 44,000.000 44,000.000
Per Unit Rate
7,166.81 Rs
Page 56 of 62
Sand filling including supply of filling materials, watering, ramming etc. all complete as per approved
B-3 1
drawing, Specification and instruction of site engineer.(Rate Analysis: 1cum)
Description
1 Labour Cost
Unskilled md 0.700 750.000 525.000 525.000
2 Material - -
sand cum 1.100 2,934.000 3,227.400 3,227.400
water ltr 5.000 0.310 1.550 1.550
Sub-total 3,753.950
Per Unit Rate
4,317.04 Rs
D-4 1.00 PCC for RCC Works M25 (1:1:2) by Using Mixture including Material
1.00 Labour Cost

Skilled md 0.500 1,030.00 515.00 515.00
Unskilled md 3.500 750.00 2,625.00 2,625.00
2.00 Material - -
Cement MT 0.610 17,500.00 10,675.00 10,675.00
Sand Cum 0.425 2,934.00 1,246.95 1,246.95
water ltr 300.000 0.31 93.00 93.00
Diesel ltr 3.000 95.00 285.00 285.00
Petrol ltr 0.100 107.00 10.70 10.70
3.00 Equipment - -
0.20-0.28 Cum Mixture hr 0.600 1,500.00 900.00 900.00
Vibrator hr 0.250 150.00 37.50 37.50

Sub-total 19,199.95
Per Unit Rate
22,079.94 Rs
C-2 b 1.00 Brickworks (1:4) C/S motar

1.00 Labour Cost

Skilled md 1.500 1,030.00 1,545.00 1,545.00
Unskilled md 2.500 750.00 1,875.00 1,875.00
2.00 Material - -
Brick Nos 520.000 18.00 9,360.00 9,360.00
Cement Mt 0.100 17,500.00 1,750.00 1,750.00
Sand cum 0.280 2,934.00 821.52 821.52
Water ltr 130.000 0.31 40.30 40.30
Sub-total 15,391.82
Per Unit Rate
17,700.59 Rs
Note : Brick size
230x110x55= 520 nos
required for 1 cum
Supplying and Laying of 12.5mm thick cement sand plaster in (1:3) ratio on wall of good finish including
supply of materials, racking the joint, wetting of surfaces & curing the work at least 7days all complete as
I-1 1 per approved drawing, Specification and instruction of site engineer.(Rate Analysis: 100sqm)
Description
1 Labour Cost
skilled md 12.000 1,030.000 12,360.000 12,360.000
Page 57 of 62
2 Material - -
Cement MT 0.625 17,500.000 10,937.500 10,937.500
sand cum 1.280 2,934.000 3,755.520 3,755.520
Per Unit Rate
449.11 Rs
I-1 1 16mm Marble Finishing
1 Labour Cost
skilled md 2.000 1,030.000 2,060.000 2,060.000
2 Material - -
Cement MT 0.130 17,500.000 2,275.000 2,275.000
sand cum 0.183 2,934.000 536.922 536.922
16mm marbel cum 11.000 2,000.000 22,000.000 22,000.000
Oxalic Acid kg 0.370 165.000 61.050 61.050
Mainn polish kg 0.118 450.000 53.100 53.100
Tarpentain lt 0.538 220.000 118.360 118.360
Carbondam stone 120.000 120.000
-
3 Marble polish manpower md 13.500 1,030.000 13,905.000 13,905.000
Per Unit Rate
5,419.88 Rs
Providing and fixing Structural Glazing of aluminum section in natural or color anodized/powder coated
color Section size (60x75+13x1.6 mm) fitted with 5 mm color glass .
1 (average panel area 6.00 Sq.ft.)
Description
1 Structure Glazing sqm 1.000 636.000 636.000 636.000

Sub-total 636.000
Grand Total 731.400
Per Unit Rate
731.40 Rs
B-1 1 Earthwork in excavation from 0.8cum capacity Hydraulic Excavator
1 Diesel ltr 0.125 95.000 11.856 11.856
Excavator 0.8 cum capacit hr 0.010 3,000.000 31.200 31.200
Sub-total 43.056
Grand Total 49.514
Per Unit Rate
49.51 Rs
Supplying and Laying of 12.5mm thick cement sand plaster in (1:4) ratio on ceiling of good finish including
I-1 1 supply of materials, racking the joint, wetting of surfaces & curing the work at least 7days all complete as
per approved drawing, Specification and instruction of site engineer.(Rate Analysis: 100sqm)
Description
1 Labour Cost
skilled md 12.000 1,030.000 12,360.000 12,360.000
Page 58 of 62
Unskilled md 20.000 750.000 15,000.000 15,000.000
2 Material -
sand cum 1.460 2,934.000 4,283.640 4,283.640
cement MT 0.538 17,500.000 9,415.000 9,415.000
Per Unit Rate
472.17 Rs
A-4 1 Surface dressing and filling hole (Rate Analysis: 1sqm)

Description
1 Labour Cost
Unskilled md 0.010 750.000 7.500 7.500
Sub-total 7.500
Grand Total 8.625
Per Unit Rate
8.63 Rs
Filling with 15-150mm broken brick all complete as per approved drawing, Specification and instruction of
H-19 1
site engineer.(Rate Analysis: 10cum)
Description
1 Labour Cost
skilled md 10.000 1,030.000 10,300.000 10,300.000
2 Material -
broken brick cum 11.000 2,510.000 27,610.000 27,610.000
Per Unit Rate
4,359.65
Rs
Supplying & applying iron benches all complete as per approved drawing, Specification and instruction of
site engineer.(Rate Analysis: 1no)
Level Qty Unit Rate Amount Total Amount Remarks
labour cost for iron works
Skilled 360.500
0.35 Md 1030.00 360.50
Unskilled 0.45 Md 750.00 337.500 337.50
Material -
iron (40x40x2.6) 77.38 Kg 99.00 7,660.620 7660.62
12mm iron strips 2.826 Kg 81.00 228.906 228.91
Paints 0.25 lit 900.00 225.000 225.00
Sub Total (M) 8812.53
Per Unit Rate
10,134.40 Rs
Plain cement concrete(PCC) in 1:3:6 ratio for foundations and flooring with approved quality of
cement,sand and machine crushed stone aggregate including supply of materials,mixing,laying,curing the
D-1 1
work at least 7 days etc all complete as per approved drawing specification and instruction of site engineer.
( Rate Analysis: 1Cum)
Description
1 Labour Cost
skilled md 1.000 1,030.000 1,030.000 1,030.000
2 Material - -
Cement MT 0.220 17,500.000 3,850.000 3,850.000
Page 59 of 62
40mm Aggregate Cum 0.650 3,308.000 2,150.200 2,150.200
20mm Aggregate Cum 0.240 3,308.000 793.920 793.920
Sand Cum 0.470 2,934.000 1,378.980 1,378.980
Water Ltr 120.000 0.310 37.200 37.200
Per Unit Rate
14,076.35
Rs
D-4 1.00 PCC for RCC Works (1:1.5:3) by Using Mixture including Material.( Rate Analysis: 1Cum)
1.00 Labour Cost

Skilled md 0.500 1,030.00 515.00 515.00
Unskilled md 3.500 750.00 2,625.00 2,625.00
2.00 Material - -
Cement MT 0.400 17,500.00 7,000.00 7,000.00
Sand Cum 0.425 2,934.00 1,246.95 1,246.95
water ltr 200.000 0.31 62.00 62.00
Diesel ltr 3.000 95.00 285.00 285.00
Petrol ltr 0.100 107.00 10.70 10.70
3.00 Equipment - -
0.20-0.28 Cum Mixture hr 0.600 1,500.00 900.00 900.00
Vibrator hr 0.250 150.00 37.50 37.50

Sub-total 15,527.03
Per Unit Rate
17,856.08 Rs
Providing and fixing Structural Glazing of aluminum section in natural or color anodized/powder coated
G-21 1 color Section size (60x50+13x1.3 mm) fitted with 5 mm color glass. (average panel area 6.00 Sq.ft.) all
complete as per approved drawing, Specification and instruction of site engineer.( Rate Analysis: 1sqm)
Description
1 Material
structural glazing sqm 1.000 983.000 983.000 983.000
Sub-total 983.000
Per Unit Rate
1,130.45 Rs
Providing and fixing Aluminium partition with 5 mm thick glass and 9 mm thick laminated board of section
1 (101 x45x1.1) all complete as per approved drawing, Specification and instruction of site engineer.( Rate
Analysis: 1sqm)
1 Material
aluminium partition sqm 1.000 698.000 698.000 698.000
Sub-total 698.000
Grand Total 802.700
Per Unit Rate
802.70 Rs
Supplying & applying Panipatti on plastered surface all complete as per approved drawing, Specification
I-15 1
and instruction of site engineer.( Rate Analysis: 1 rm)
Page 60 of 62
Description
1 Labour Cost
skilled md 0.025 1,030.000 25.750 25.750
2 Material - -
Cement MT 0.007 17,500.000 122.500 122.500
sand cum 0.004 2,934.000 11.736 11.736
waterproofing lt 0.100 350.000 35.000 35.000
Sub-total 202.486
Grand Total 232.859
Per Unit Rate
232.86 Rs
Supplying and applying 4.5X20mm steel Grill with 12X12 solid core square rod all complete as per approved
M-3 1
drawing ,specification and instruction of site engineer. (Rate Analysis: 10sqm)
Description
1 Labour Cost
skilled md 0.700 1,030.000 721.000 721.000
2 Material - -
Iron works for Grill kg 28.240 104.500 2,951.080 2,951.080
Iron Rod kg 215.000 81.000 17,415.000 17,415.000
Per Unit Rate
2,476.76 Rs
Supplying and applying 100mm PVC pipe on floor for Ventilation all complete as per approved drawing
1 ,specification and instruction of site engineer. (Rate Analysis: 1cum)
Description
1 Labour Cost
skilled md 0.17 1,030.000 175.100 175.100
2 Material
110 mm dia. PVC pipe 6 rm 1.000 265.000 265.000 265.000
Jointing material setc. ls 25.000 25.000
Sub-total 615.100
Grand Total 707.365
Per Unit Rate
707.37
Rs
Supplying & applying iron benches all complete as per approved drawing, Specification and instruction of
site engineer.(Rate Analysis: 1no)
labour cost for iron works
Skilled
0.35 Md 1030.00 1030.00
Unskilled 0.45 Md 750.00 750.00
Material
iron (40x40x2.6) 49.932 Kg 99.00 99.00
12mm iron strips 0.509 Kg 81.00 81.00
Paints 0.25 lit 700.00 700.00
Per Unit Rate
3,059.00
Rs
Page 61 of 62
Supplying & applying 25-37.5mm flagstone in 1:4 cement mortar all complete as per approved drawing,
H-9
Specification and instruction of site engineer..(Rate Analysis: 10sqm)
Skilled
2.00 Md 1030.00 2060.00 2060.00
Unskilled 4.50 Md 750.00 3375.00 3375.00
Material
stone 11 cum 1800.00 19800.00 19800.00
sand 0.165 cum 2934.00 484.11 484.11
cement 0.060 Mt 17500.00 1050.00 1050.00
Per Unit Rate
3,078.45 Rs
H-16 laying dry stones(Rate Analysis: 1cum)

Skilled
1.00 Md 1030.00 1030.00 1030.00
Unskilled 3.50 Md 750.00 2625.00 2625.00
Material
bolder stone 1.1 cum 1305.00 1435.50 1435.50
sand 0.710 cum 2934.00 2083.14 2083.14
Per Unit Rate
8,249.69 Rs
Supplying & applying 50mm heavy gray interlocking concrete block above 50mm crusher dust all complete
H-22
as per approved drawing, Specification and instruction of site engineers(Rate Analysis: 10sqm)

Skilled
1.00 Md 1030.00 1030.00 1030.00
Unskilled 3.00 Md 750.00 2250.00 2250.00
Unskilled 7.00 Md 750.00 5250.00 5250.00
Material 0.00 0.00
gtray interlocking block 11 sqm 1053.50 11588.50 11588.50
stone dust 0.550 sqm 2172.86 1195.07 1195.07
stone dust 0.710 cum 2172.86 1542.73 1542.73
Per Unit Rate
2,628.47 Rs sqm
Supplying & fitting rolling shutter inclusive painting all complete as per approved drawing, Specification
M-6
and instruction of site engineer(Rate Analysis: 10sqm)

Material
rolling shutter 10 cum 5912.50 59125.00 59125.00
Per Unit Rate
6,799.38 Rs
Page 62 of 62

2-Detailed Cost Estimate

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

2-Detailed Cost Estimate

Uploaded by

Copyright:

Available Formats

Providing and laying of dry stone masonry works as per drawing and technical specification

Source Type Quantity Unit Rate Amount Total (Rs.)

Providing and Laying of a Geo-Textile filter/geo membrane between pitching and

Location:-Harion Muicipality, Ward No-04

SN. Description of Works Quantity Unit Rate Amount Remarks

Earthwork in excavation from Hydrolic Excavator in

Supplying and Soling of stone in proper line and level all

Plain cement Concrete (PCC) in 1:3:6 ratio for

Plain cement Concrete (PCC) for works M 20 (1:1.5:3)

Formwork, shuttering, centering with 19mm thick

i post 180.71 sqm 776.22 140,273.67

Supplying and fitting of GI Kade Wire as per approved

Supplying and fitting of Hold Fast as per approved

Sub Total of Cost 1,484,706.54

Location:-Harion Muicipality, Ward No-04

Earthwork in excavation from Hydrolic

Footing F1 157 0.500 0.500 0.500 19.64

Plain cement Concrete (PCC) in

Footing F1 157 0.500 0.500 0.075 2.95

Plain cement Concrete (PCC) for

Formwork, shuttering, centering

Location:-Harion Muicipality, Ward No-04

Supplying and fitting of Steel

Supplying and fitting of GI Kade

Supplying and fitting of Hold Fast

Total Vertical post weight (Kg) 2,820.36

Location:- Lalitpur Municipality,Lalitpur

SN. Description of Works Quantity Unit Rate Amount Remarks

Supplying and flat brick in proper line and

4.0 RCC works -

TMTsteel reinforcement bar of fe 500 grade

Formwork, shuttering, centering with 19mm

a Slab 120.00 sqm 975.09 117,010.61

Good quality local chimney made Brickwork

Location:- Lalitpur Municipality,Lalitpur

SN. Description of Works Quantity Unit Rate Amount Remarks

Supplying and Laying of 12.5mm thick

Location:- Lalitpur Municipality,Lalitpur

Supplying and flat brick in proper line

3.00 PCC Works

Drain 1 125.0 9.6 0.1 90.0

Drain Cover 250 1.0 0.5 0.1 12.0

TMT steel reinforcement bar of fe

Location:- Lalitpur Municipality,Lalitpur

Formwork, shuttering, centering with

III Slab (Drain Cover) 250 1.0 0.5 120.0

Good quality local chimney made

Drain wall both side

Drain wall both side

Location:- Lalitpur Municipality,Lalitpur

Earthwork in excavation in medium

Supplying and Soling Local flat brick

Plain cement Concrete (PCC) in 1:2:4

Plain cement Concrete (PCC) for RCC

TMT steel reinforcement bar of fe 500

Formwork, shuttering, centering with

I Column upto plinth 291.39 sqm 776.22 226,182.14

Location:- Lalitpur Municipality,Lalitpur

Good quality local chimney made

Well seasoned salwood chaukhats for

Making and fitting / fixing Plywood

Providing and fixing Single Panel

Providing and fixing 2 or 3 Panel