You are on page 1of 6

RAINAS MUNICIPALITY

OFFICE OF THE MUNICIPAL EXECUTIVE


Tinpiple,Lamjung
Project Name: Construction Of Rainas Aaudhogikgram
Contract ID: Rainas/NCB/W/02/076-077
Location: Rainas-7

Comparitive Chart
Basnet
TIMILSINA NIRMAN. Dixit Engineer & Builders
PE's Estimate Hom nirman sewa R. S. Builders Bikash NirmanSewa Bisnu Radha Builders Nirman/Bhagwati
SEWA Pvt. Ltd.
Construction (J/V)
SL. NO Category Hierarchy Item Name & Description
Official
Quantity Unit Amount Rate Amount Rate Amount Rate Amount Rate Amount Rate Amount Rate Amount Rate Amount
Rate (NRs)

Insurance of works, equipment,


Contractor's workmen and employees and
Third party Insurance against damage to
1 Provisional Sum #[XXX0001]> other persons and property. 1 P.S 60000 60000 60000 0 60000 0 60000 0 60000 0 60000 0 60000 0 60000 0

Clearing the site of all the vegetation,


roots and other unuseful materials and
Construction work #[45000000] > Works for leveling the Site for stacking the useful
complete or part construction and civil items in specified space and disposing
engineering work #[45200000] > Engineering other item before commencing the
2 works and construction works #[45220000]> construction work 3972.49 sqm 18.92 75159.51 70 278074.3 20 79449.8 10 39724.9 100 397249 30 119174.7 15.33 60898.27 7 27807.43

Construction work #[45000000] > Works for


complete or part construction and civil
engineering work #[45200000] > Engineering
3 works and construction works #[45220000]> E/W in Excavation in foundation 574.11 cum 575.58 330446.23 100 57411 100 57411 500 287055 500 287055 250 143527.5 150 86116.5 80 45928.8

Construction work #[45000000] > Works for


complete or part construction and civil Dry stone soling work in foundation bed
engineering work #[45200000] > Engineering using (available at good condition at site)
4 works and construction works #[45220000]> all complete as for instruction. 82.56 cum 3349.5 276534.72 2200 181632 1500 123840 2000 165120 3000 247680 2000 165120 2253 186007.68 1500 123840

Providing and Laying Plain Cement


Concrete ( P.C.C.) in 1:3:6 in foundation
with cement, sand and crosser aggregate
Construction work #[45000000] > Works for including mixing, laying, finishing to
complete or part construction and civil approved level, line and dimensions and
engineering work #[45200000] > Engineering curing all complete as per specification
5 works and construction works #[45220000]> and instruction of site Engineer. 41.27 cum 11551.35 476724.21 11000 453970 9000 371430 11000 453970 11000 453970 11000 453970 11655 481001.85 8000 330160

Providing and Laying Plain Cement


Concrete ( P.C.C.) in 1:2:4 in foundation
with cement, sand and crosser aggregate
Construction work #[45000000] > Works for including mixing, laying, finishing to
complete or part construction and civil approved level, line and dimensions and
engineering work #[45200000] > Engineering curing all complete as per specification
6 works and construction works #[45220000]> and instruction of site 169.7 cum 13352.02 2265837.79 12000 2036400 10000 1697000 14000 2375800 13000 2206100 13000 2206100 13000 2206100 10000 1697000

Construction work #[45000000] > Works for


complete or part construction and civil
engineering work #[45200000] > Engineering
7 works and construction works #[45220000]> Form work for R.C.C. work 1473.28 sqm 836.82 1232870.17 800 1178624 500 736640 600 883968 1100 1620608 600 883968 500 736640 200 294656
Construction work #[45000000] > Works for Stone Masonary Work (1:4)c/s mortar with
complete or part construction and civil proper bonding with block & bond stone
engineering work #[45200000] > Engineering using in proper line & level work all
8 works and construction works #[45220000]> complete as per instruction of site enginee 208.35 cum 12295.52 2561771.59 9000 1875150 5000 1041750 7500 1562625 7500 1562625 9000 1875150 5500 1145925 5800 1208430

Providing & laying 1st class local chimney


made brickwork in 1:4 c/s mortar in
perfect line level finish including wetting
Construction work #[45000000] > Works for the brick, racking the joints and curing the
complete or part construction and civil work for at least 7 days as per
engineering work #[45200000] > Engineering specification. Drawing & instruction of site
9 works and construction works #[45220000]> Engineer all complete. 255.13 cum 15898.29 4056130.73 14000 3571820 13000 3316690 16000 4082080 13000 3316690 14000 3571820 12521 3194482.73 13000 3316690

12.5 mm thick Cement sand plaster (1:4)


Construction work #[45000000] > Works for work on walls surfaces of good finish
complete or part construction and civil including racking the joints, wetting the
engineering work #[45200000] > Engineering surface and curing the work all complete
10 works and construction works #[45220000]> as per specification 3032.46 sqm 404.76 1227418.51 350 1061361 400 1212984 400 1212984 500 1516230 400 1212984 350 1061361 300 909738

Providing Reinforcement bars (Grade Fe


415 or above) work including
straightening, cleaning, cutting, bending,
binding with 20 SWG annealed wire &
fixing in position as per design drawing,
Construction work #[45000000] > Works for bar bending schedule for raft foundation
complete or part construction and civil column, beam, wall, stair, slab in all RCC
engineering work #[45200000] > Engineering works as per specification, drawing &
11 works and construction works #[45220000]> instruction of site Engineer 31144.58 kg 126.11 3927642.98 110 3425903.8 100 3114458 105 3270180.9 100 3114458 95 2958735.1 100 3114458 85 2647289.3

Construction work #[45000000] > Works for


complete or part construction and civil
engineering work #[45200000] > Engineering MS Angle Post for GI barbed wire fencing
12 works and construction works #[45220000]> works 1020.5 kg 120 122460 130 132665 100 102050 150 153075 160 163280 150 153075 150 153075 150 153075

Construction work #[45000000] > Works for


complete or part construction and civil
engineering work #[45200000] > Engineering
13 works and construction works #[45220000]> GI barbed wire fencing work(12 guage) 7812 rm 76.86 600430.32 60 468720 150 1171800 10 78120 290 2265480 30 234360 50 390600 90 703080

Construction work #[45000000] > Works for


complete or part construction and civil
engineering work #[45200000] > Engineering Provision and install Project Signboards in
14 works and construction works #[45220000]> accordance with specification. 1 no 5000 5000 10000 10000 10000 10000 5000 5000 5000 5000 5000 5000 10000 10000 3500 3500
Total Price (Without VAT and PS) 17158426.76 14731731.10 13035502.8 14569702.8 17156425 13982984.3 12826666.03 11461194.53
Discount 0 0 0 0 5490056 0 0 0
Discounted Total 17158426.76 14731731.1 13035502.8 14569702.8 11666369 13982984.3 12826666.03 11461194.53
Vat 13% 2230595.5 1915125.043 1694615.364 1894061.364 1516627.97 1817787.959 1667466.58 1489955.29
Total With Vat & P.S 19449022 16706856.143 14790118.164 16523764 13242996.97 15860772 14554133 13011150
Rank NA 6 N/A 6 2 5 3 1
Percent Below the approved cost Estimate 14.14287973 15.0871872 32.0079331 18.5066061 25.2456754 33.2036982
RAINAS MUNICIPALITY
OFFICE OF THE MUNICIPAL EXECUTIVE
Tinpiple,Lamjung
Project Name: Construction Of Rainas Aaudhogikgram
Contract ID: Rainas/NCB/W/02/076-077
Location: Rainas-7

Comparitive Chart
Basnet
TIMILSINA NIRMAN. Dixit Engineer & Builders
PE's Estimate Hom nirman sewa R. S. Builders Bikash NirmanSewa Bisnu Radha Builders Nirman/Bhagwati
SEWA Pvt. Ltd.
Construction (J/V)
SL. NO Category Hierarchy Item Name & Description
Official
Quantity Unit Amount Rate Amount Rate Amount Rate Amount Rate Amount Rate Amount Rate Amount Rate Amount
Rate (NRs)

Insurance of works, equipment,


Contractor's workmen and employees and
Third party Insurance against damage to
1 Provisional Sum #[XXX0001]> other persons and property. 1 P.S 60000 60000 60000 0 60000 0 60000 0 60000 0 60000 0 60000 0 60000 0

Clearing the site of all the vegetation,


roots and other unuseful materials and
Construction work #[45000000] > Works for leveling the Site for stacking the useful
complete or part construction and civil items in specified space and disposing
engineering work #[45200000] > Engineering other item before commencing the
2 works and construction works #[45220000]> construction work 3972.49 sqm 18.92 75159.51 70 278074.3 20 79449.8 10 39724.9 100 397249 30 119174.7 15.33 60898.27 7 27807.43

Construction work #[45000000] > Works for


complete or part construction and civil
engineering work #[45200000] > Engineering
3 works and construction works #[45220000]> E/W in Excavation in foundation 574.11 cum 575.58 330446.23 100 57411 100 57411 500 287055 500 287055 250 143527.5 150 86116.5 80 45928.8

Construction work #[45000000] > Works for


complete or part construction and civil Dry stone soling work in foundation bed
engineering work #[45200000] > Engineering using (available at good condition at site)
4 works and construction works #[45220000]> all complete as for instruction. 82.56 cum 3349.5 276534.72 2200 181632 1500 123840 2000 165120 3000 247680 2000 165120 2253 186007.68 1500 123840

Providing and Laying Plain Cement


Concrete ( P.C.C.) in 1:3:6 in foundation
with cement, sand and crosser aggregate
Construction work #[45000000] > Works for including mixing, laying, finishing to
complete or part construction and civil approved level, line and dimensions and
engineering work #[45200000] > Engineering curing all complete as per specification
5 works and construction works #[45220000]> and instruction of site Engineer. 41.27 cum 11551.35 476724.21 11000 453970 9000 371430 11000 453970 11000 453970 11000 453970 11655 481001.85 8000 330160

Providing and Laying Plain Cement


Concrete ( P.C.C.) in 1:2:4 in foundation
with cement, sand and crosser aggregate
Construction work #[45000000] > Works for including mixing, laying, finishing to
complete or part construction and civil approved level, line and dimensions and
engineering work #[45200000] > Engineering curing all complete as per specification
6 works and construction works #[45220000]> and instruction of site 169.7 cum 13352.02 2265837.79 12000 2036400 10000 1697000 14000 2375800 13000 2206100 13000 2206100 13000 2206100 10000 1697000

Construction work #[45000000] > Works for


complete or part construction and civil
engineering work #[45200000] > Engineering
7 works and construction works #[45220000]> Form work for R.C.C. work 1473.28 sqm 836.82 1232870.17 800 1178624 500 736640 600 883968 1100 1620608 600 883968 500 736640 200 294656
Construction work #[45000000] > Works for Stone Masonary Work (1:4)c/s mortar with
complete or part construction and civil proper bonding with block & bond stone
engineering work #[45200000] > Engineering using in proper line & level work all
8 works and construction works #[45220000]> complete as per instruction of site enginee 208.35 cum 12295.52 2561771.59 9000 1875150 5000 1041750 7500 1562625 7500 1562625 9000 1875150 5500 1145925 5800 1208430

Providing & laying 1st class local chimney


made brickwork in 1:4 c/s mortar in
perfect line level finish including wetting
Construction work #[45000000] > Works for the brick, racking the joints and curing the
complete or part construction and civil work for at least 7 days as per
engineering work #[45200000] > Engineering specification. Drawing & instruction of site
9 works and construction works #[45220000]> Engineer all complete. 255.13 cum 15898.29 4056130.73 14000 3571820 13000 3316690 16000 4082080 13000 3316690 14000 3571820 12521 3194482.73 13000 3316690

12.5 mm thick Cement sand plaster (1:4)


Construction work #[45000000] > Works for work on walls surfaces of good finish
complete or part construction and civil including racking the joints, wetting the
engineering work #[45200000] > Engineering surface and curing the work all complete
10 works and construction works #[45220000]> as per specification 3032.46 sqm 404.76 1227418.51 350 1061361 400 1212984 400 1212984 500 1516230 400 1212984 350 1061361 300 909738

Providing Reinforcement bars (Grade Fe


415 or above) work including
straightening, cleaning, cutting, bending,
binding with 20 SWG annealed wire &
fixing in position as per design drawing,
Construction work #[45000000] > Works for bar bending schedule for raft foundation
complete or part construction and civil column, beam, wall, stair, slab in all RCC
engineering work #[45200000] > Engineering works as per specification, drawing &
11 works and construction works #[45220000]> instruction of site Engineer 31144.58 kg 126.11 3927642.98 110 3425903.8 100 3114458 105 3270180.9 100 3114458 95 2958735.1 100 3114458 85 2647289.3

Construction work #[45000000] > Works for


complete or part construction and civil
engineering work #[45200000] > Engineering MS Angle Post for GI barbed wire fencing
12 works and construction works #[45220000]> works 1020.5 kg 120 122460 130 132665 100 102050 150 153075 160 163280 150 153075 150 153075 150 153075

Construction work #[45000000] > Works for


complete or part construction and civil
engineering work #[45200000] > Engineering
13 works and construction works #[45220000]> GI barbed wire fencing work(12 guage) 7812 rm 76.86 600430.32 60 468720 150 1171800 10 78120 290 2265480 30 234360 50 390600 90 703080

Construction work #[45000000] > Works for


complete or part construction and civil
engineering work #[45200000] > Engineering Provision and install Project Signboards in
14 works and construction works #[45220000]> accordance with specification. 1 no 5000 5000 10000 10000 10000 10000 5000 5000 5000 5000 5000 5000 10000 10000 3500 3500
Total Price (Without VAT and PS) 17158426.76 14731731.10 13035502.8 14569702.8 17156425 13982984.3 12826666.03 11461194.53
Discount 0 0 0 0 5490056 0 0 0
Discounted Total 17158426.76 14731731.1 13035502.8 14569702.8 11666369 13982984.3 12826666.03 11461194.53
Rank NA 7 N/A 6 2 5 3 1
Percent Below the approved cost Estimate 14.14287973 15.0871872 32.0079331 18.5066061 25.2456754 33.2036982
RAINAS MUNICIPALITY
OFFICE OF THE MUNICIPAL EXECUTIVE
Tinpiple,Lamjung
Project Name: Construction Of Rainas Aaudhogikgram
Contract ID: Rainas/NCB/W/02/076-077
Location: Rainas-7

Basnet Nirman/Bhagwati
PE's Estimate
Construction (J/V)
SL. NO Category Hierarchy Item Name & Description
Official
Quantity Unit Amount Rate Amount
Rate (NRs)

Insurance of works, equipment,


Contractor's workmen and employees and
Third party Insurance against damage to
1 Provisional Sum #[XXX0001]> other persons and property. 1 P.S 60000 60000 60000 0.00

Clearing the site of all the vegetation,


roots and other unuseful materials and
Construction work #[45000000] > Works for leveling the Site for stacking the useful
complete or part construction and civil items in specified space and disposing
engineering work #[45200000] > Engineering other item before commencing the
2 works and construction works #[45220000]> construction work 3972.49 sqm 18.92 75159.51 7 27807.43

Construction work #[45000000] > Works for


complete or part construction and civil
engineering work #[45200000] > Engineering
3 works and construction works #[45220000]> E/W in Excavation in foundation 574.11 cum 575.58 330446.23 80 45928.80

Construction work #[45000000] > Works for


complete or part construction and civil Dry stone soling work in foundation bed
engineering work #[45200000] > Engineering using (available at good condition at site)
4 works and construction works #[45220000]> all complete as for instruction. 82.56 cum 3349.5 276534.72 1500 123840.00

Providing and Laying Plain Cement


Concrete ( P.C.C.) in 1:3:6 in foundation
with cement, sand and crosser aggregate
Construction work #[45000000] > Works for including mixing, laying, finishing to
complete or part construction and civil approved level, line and dimensions and
engineering work #[45200000] > Engineering curing all complete as per specification
5 works and construction works #[45220000]> and instruction of site Engineer. 41.27 cum 11551.35 476724.21 8000 330160.00

Providing and Laying Plain Cement


Concrete ( P.C.C.) in 1:2:4 in foundation
with cement, sand and crosser aggregate
Construction work #[45000000] > Works for including mixing, laying, finishing to
complete or part construction and civil approved level, line and dimensions and
engineering work #[45200000] > Engineering curing all complete as per specification
6 works and construction works #[45220000]> and instruction of site 169.7 cum 13352.02 2265837.79 10000 1697000.00

Construction work #[45000000] > Works for


complete or part construction and civil
engineering work #[45200000] > Engineering
7 works and construction works #[45220000]> Form work for R.C.C. work 1473.28 sqm 836.82 1232870.17 200 294656.00

Construction work #[45000000] > Works for Stone Masonary Work (1:4)c/s mortar with
complete or part construction and civil proper bonding with block & bond stone
engineering work #[45200000] > Engineering using in proper line & level work all
8 works and construction works #[45220000]> complete as per instruction of site enginee 208.35 cum 12295.52 2561771.59 5800 1208430.00

Providing & laying 1st class local chimney


made brickwork in 1:4 c/s mortar in
perfect line level finish including wetting
Construction work #[45000000] > Works for the brick, racking the joints and curing the
complete or part construction and civil work for at least 7 days as per
engineering work #[45200000] > Engineering specification. Drawing & instruction of site
9 works and construction works #[45220000]> Engineer all complete. 255.13 cum 15898.29 4056130.73 13000 3316690.00

12.5 mm thick Cement sand plaster (1:4)


Construction work #[45000000] > Works for work on walls surfaces of good finish
complete or part construction and civil including racking the joints, wetting the
engineering work #[45200000] > Engineering surface and curing the work all complete
10 works and construction works #[45220000]> as per specification 3032.46 sqm 404.76 1227418.51 300 909738.00

Providing Reinforcement bars (Grade Fe


415 or above) work including
straightening, cleaning, cutting, bending,
binding with 20 SWG annealed wire &
fixing in position as per design drawing,
Construction work #[45000000] > Works for bar bending schedule for raft foundation
complete or part construction and civil column, beam, wall, stair, slab in all RCC
engineering work #[45200000] > Engineering works as per specification, drawing &
11 works and construction works #[45220000]> instruction of site Engineer 31144.58 kg 126.11 3927642.98 85 2647289.30

Construction work #[45000000] > Works for


complete or part construction and civil
engineering work #[45200000] > Engineering MS Angle Post for GI barbed wire fencing
12 works and construction works #[45220000]> works 1020.5 kg 120 122460 150 153075.00

Construction work #[45000000] > Works for


complete or part construction and civil
engineering work #[45200000] > Engineering
13 works and construction works #[45220000]> GI barbed wire fencing work(12 guage) 7812 rm 76.86 600430.32 90 703080.00

Construction work #[45000000] > Works for


complete or part construction and civil
engineering work #[45200000] > Engineering Provision and install Project Signboards in
14 works and construction works #[45220000]> accordance with specification. 1 no 5000 5000 3500 3500.00
Total Price (Without VAT and PS) 17158426.76 11,461,194.53
Discount 0 0.00
Discounted Total 17158426.76 11,461,194.53
0 0.00
Rank NA 1
Percent Below the approved cost Estimate 33.20
Vat 13% 2230595.4788 1,489,955.29
19389022.2388 12,951,149.82
5% Bid Price 647,557.49
Perfomance Security Amount 2,412,317.03

You might also like