Abstract of Cost

Government of Nepal
Ministry of Physical Infrastructure Development
Preparation of Master Plan for Developing Pokhariya as a Satellite City(Town Hall)
Province No.2 Janakpur, Dhanusha
Detailed Estimate : Abstract of Cost

SN Description of Work Unit Quantity Rate (NRs.) Amount

1 Earth Work in Excavation
i Earthwork in excavation using machine in all types
of soil, work to be inclusive of timbering, pumping
out water from the foundation, dressing the sides &
bottom, all lifts, ramming/compacting the excavated
bottom, stacking, disposal of surplus excavated Cu.m 1872.29 37.59 70,379.51
materials up to 50m lead spreading/levelling of
disposed materials etc all complete for all depths as
per specification and instruction of engineer-in-
charge below ground level.

2 Soling:
i Flatbrick Soling: Providing and laying, dry brick
soling in floor with first class chimney made bricks
complete to specified level including sand filling on Cu.m 835.41 944.95 789,421.97
joints.

3 Plain Cement Concrete: Providing and laying of

plain cement concrete as leveling course for
foundation, basement, vertical surfaces of soil
retention system and all locations depth with plain
cement concrete grade as mentioned below mixed
as per nominal mix design of specified grade for
Plain cement concrete work , including lead from
batching site to site of work, placing in position
mechanical compaction, finishing, curing (if
necessary), consolidation, finishing, etc. complete
as per specifications ,drawings and as per
instruction of engineer-in-charge.
Nominal mix (1:3:6) Cu.m 113.96 9861.94 1,123,855.00

4 PCC for RCC: Providing and laying concrete for

reinforced concrete works with approved coarse
sand and graded hard stone aggregate of range 10 -
20mm nominal size in foundations/substructure,
grade slab, paving, drains, under floors etc at any
level below finished floor level, any shape, position
or thickness etc complete including use of
plasticizer/ superplasticizer and micro-silica
conforming to IS:9103 (latest) to achieve required
slump in concrete all complete as per specification
& drawing and instruction of Engineer-in-charge
for the following.
M 20 Grade Nominal Mix Cu.m 551.33 14128.33 7,789,412.01

Prepared By: Checked By: Approved By:

 Abstract of Cost

Detailed Estimate : Abstract of Cost

SN Description of Work Unit Quantity Rate (NRs.) Amount

5 Reinforcement Works for RCC : Work including

supplying, delivering and storing of various
diameters as required at site of work transportation,
unloading at site, straightening, cutting, bending,
placing in position at any level, binding in position
of steel reinforcements Fe-550D including cost of
binding wire, labour, scaffolding, transportation to
& from stores etc complete all as per specifications,
drawings and as per instruction of engineer-in-
charge.
Rate shall includes preparing and obtaining prior
approval of bar bending schedule.
a) TMT Fe 500 (Hama , Himal, Panchakanya or
M.T 83.61 107372.63 8,976,935.36
Equivalent)

6 Formwork : Providing & fixing form work with

approved quality laminated ply wood of required
thickness and smooth surface for foundation,
columns, beams, slabs staircases, etc. for all heights
including proper bracing, ties, anchors, bolts, nuts,
washers, packing plates, fasteners, producing
finished concrete surfaces at all locations including
chamfers, splays, keys, wedges, metal props, rails,
bracings, brackets, cutting holes if specified for
pipes etc. Providing and applying approved form oil Sq.m 1356.69 1824.18 2,474,850.59
on all surfaces of formwork coming in contact with
concrete all materials, labour etc.complete as per
drawing, specifications and instructions of the
engineer-in-charge, all complete.
(Area of formwork in contact with concrete shall
only be measured for payment and stop boards for
construction joints will not be measured for
payment)

10 Brick work : Providing brick work in cement

mortar in walls, chambers etc. in thickness
mentioned below at all heights, places and position
above plinth including raking out joints, curing,
scaffolding etc.
230 mm thickness in 1:6 (Cement : Sand ) mortar. Cu.m 366.67 17514.63 6,422,174.03
110mm thickness in 1:4 (Cement : Sand ) mortar. Cu.m 59.57 16013.93 953,934.12

11 Plaster works: Providing and applying plaster

works in cement sand mortar for all plain / curved
surfaces of brick / block / RCC walls and finishing
the same (smooth or broom) in correct line, level &
plumb, making of edges, corners, sill, jambs, soffits,
grooves etc.with all necessary surface preparation,
scaffolding, hacking of concrete surface to receive
plaster, watering, curing, cleaning etc. complete at
all levels and heights as per drawing, specification
and instruction of engineer-in-charge.

Prepared By: Checked By: Approved By:

 Abstract of Cost

Detailed Estimate : Abstract of Cost

SN Description of Work Unit Quantity Rate (NRs.) Amount

i 12.5 mm thick in 1:4 (cement : sand ) mortar Sq.m 3596.53 383.99 1,381,030.36
ii 20 mm thick in 1:6 (cement : sand ) mortar Sq.m 818.55 454.80 372,274.27

12 UPVC Doors and Windows

i UPVC Doors: Providing and fixing of UPVC swing
door with 60mm x 60mm white colored frame fitted
with 5mm thick glass pannel. All works to be
Sq.m 21.66 11964.22 259,145.01
completed as per drawings, specification and
instruction of engineer-in-charge.

13 Flooring Works
A Screeding works: Providing and laying, 75 mm
thick screeding with 1:2:4 concrete mix on proper
slope after scraping, cleaning and watering (which
in some case may require air blast or water blast
method ) the old surface, including 3mm thick
cement punning work as per drawing, specification Sq.m 1157.12 1204.61 1,393,874.35
and instruction of engineer-in-charge, all
complete.Rate shall be inclusive of all the
preparation works for the job to be done and
preparing sample for obtaining approval for the
screeding work.

14 Painting Works
i Painting works : Providing and applying, inside
and outside painting work on wall and ceiling of
approved color including necesary primer to give
uniform color after rendering surface clean as per
specifications, drawings, and instruction of the
engineer-in-charge, all complete.
a Two coat of acrylic emulsion paint with primer coat
Sq.m 2764.64 165.10 456,442.63
b Two coat of external paint with primer coat Sq.m 836.07 354.96 296,769.63
ii Enamel Paint: Providing and applying, inside and
outside painting with approved color and paints
with two coats of primer to give uniform color after
Sq.m 283.22 286.33 81,093.24
rendering surface clean with sandpapering as per
drawing, specifications and instruction of the
engineer-in-charge, all complete.

15 Metal Works
i Structural steel: Supplying, fabricating and
erecting in position structural steel works in
columns, beams, portals, runners, roof structural
elements, trusses, purlins, bracings, platforms,
decking, railings, ladders, stairs, hangers etc. as per
design, drawings, specifications and instruction of
Kg 14125.04 200.00 2,825,007.20
engineer-in-charge..
Rate to include consumables such as bolts, nuts,
washers, surface preparation as per specifications,
painting with one coat of red oxide and 2 or more
coats of enamel paint one at shop level and one
after erection and alignment.

Prepared By: Checked By: Approved By:

 Abstract of Cost

Detailed Estimate : Abstract of Cost

SN Description of Work Unit Quantity Rate (NRs.) Amount

16 Roofing Works
i Supply and fixing 3mm thickUPVCsheet with
PMMA Coating and mesh for roofing Sq.m 10.50 2145.69 22,529.75
work(Regular) all complete
ii Supply and fixing 3mm thickUPVCsheet with
PMMA Coating and mesh for Ridge cover of roof R.m 1.00 3191.94 3,191.94
work

Total Cost 35,692,320.96

Prepared By: Checked By: Approved By:

 Summary of Quantities

Government of Nepal
Ministry of Physical Infrastructure Development
Preparation of Master Plan for Developing Pokhariya as a Satellite City(Town Hall)
Province No.2 Janakpur, Dhanusha
Detailed Estimate : Summary of Quantities

S.N Description Unit Total Rate Townhall Building Truss Stage

1 Excavation/Backfill
i Machine excavation Cu.m 1872.29 37.59 1637.37 234.93

2 Soling
Flat Brick Soling Cu.m 835.41 944.95 496.17 339.24

3 PCC
1:3:6 Manual Mix Cu.m 113.96 9861.94 49.62 64.34

4 Concreting Cu.m 551.33 14128.33 438.83 112.50

5 Formwork Sq.m 1356.69 1824.18 671.19 685.51

6 Rebar M.T 83.61 107372.63 67.31 16.30

7 Brickwork
230 mm thickness in 1:6 (Cement : Sand ) Cu.m 366.67 17514.63 70.10 296.58
110 mm thickness in 1:4 (Cement : Sand ) Cu.m 59.57 16013.93 59.57

8 Plaster
Internal Plaster Sq.m 3596.53 383.99 2245.73 1350.79
External Plaster Sq.m 818.55 454.80 138.32 680.22

9 Paint
Internal Emulsion Sq.m 2764.64 165.10 1413.85 1350.79
External Weather Guard Sq.m 836.07 354.96 155.84 680.22
Enamel Sq.m 283.22 286.33 283.22

10 UPVC Doors and Windows

Door Sq.m 21.66 11964.22 11.16 10.50

11 Finishing
Screeding 75mm Sq.m 1157.12 1204.61 496.17 660.95

12 Metal Works
Truss Kg 14125.04 10668.60 14125.04

13 Roofing
UPVC roofing Sq.m 10.50 2145.69 10.50
Ridge R.m 1.00 3191.94 1.00

Prepared By: Checked By: Approved By:

 Townhall Building

Government of Nepal
Ministry of Physical Infrastructure Development
Preparation of Master Plan for Developing Pokhariya as a Satellite City(Town Hall)
Province No.2 Janakpur, Dhanusha
Detailed Estimate

S.N Description Units Number Length Breadth Height Quantity Remarks

1 Earth work in Excavation

i By Machine: Excavation in all types of soil, excavated by use of machine, work to be inclusive all complete,
dressing the sides & bottom, all lifts, ramming/compacting the excavated bottom, stacking, disposal of surplus
excavated materials up to 50m lead spreading/levelling of disposed materials etc.
Along grid (A-D)/(1-5) Cu.m 1 21.470 23.110 3.300 1637.37

Total 1637.37 Cu.m

2 Soling
i Flatbrick Soling: Providing and laying, dry brick soling in floor with first class chimney made bricks complete
to specified level including sand filling on joints.
Along grid (A-D)/(1-5) Sq.m 1 21.470 23.110 496.17

Total 496.17 Cu.m

3 Plain Cement Concrete : Providing and laying of plain cement concrete as leveling course for foundation,
basement and all locations depth, including lead from batching site to site of work, placing in position
mechanical compaction, finishing, curing (if necessary), consolidation, finishing, curing etc.
i Nominal mix (1:3:6)
Below raft
Along grid (A-D)/(1-5) Cu.m 1 21.470 23.110 0.100 49.62
Total 49.62 Cu.m

4 PCC for RCC

i Nominal Mix : Providing and laying concrete for reinforced concrete works in foundations/substructure, grade
slab, paving, drains, under floors etc at any level below finished floor level, any shape, position or thickness etc
complete, all complete.
I M 20 Nominal mix (1:1.5:3)
A Raft Foundation
Along grid (A-D)/(1-5) Cu.m 1 21.470 23.110 0.500 248.09

Sub Total 248.09 Cu.m

B Column
Column Cu.m 40 0.450 0.450 2.350 19.04
Sub Total 19.04 Cu.m

C Beam
Main Beams
Along grid A/(1-5) Cu.m 2 21.110 0.300 0.325 4.12
Along grid B/(1-5) Cu.m 2 23.550 0.300 0.325 4.59
Along grid C/(1-5) Cu.m 2 23.550 0.300 0.325 4.59
Along grid D/(1-5) Cu.m 2 21.110 0.300 0.325 4.12

Along grid 1/(A-D) Cu.m 2 19.470 0.300 0.325 3.80

Along grid 2/(A-D) Cu.m 2 19.470 0.300 0.325 3.80
Along grid 3/(A-D) Cu.m 2 19.470 0.300 0.325 3.80

Prepared By: Checked By: Approved By:

 Townhall Building

Detailed Estimate

S.N Description Units Number Length Breadth Height Quantity Remarks

Along grid 4/(A-D) Cu.m 2 19.470 0.300 0.325 3.80
Along grid 5/(A-D) Cu.m 2 19.470 0.300 0.325 3.80

Sub Total 36.40 Cu.m

D Slab
Along grid (A-B)/(1-5) Cu.m 2 22.150 6.340 0.125 35.11
Along grid (B-C)/(1-5) Cu.m 2 24.250 6.560 0.125 39.77
Along grid (C-D)/(1-5) Cu.m 2 22.150 6.340 0.125 35.11

Sub Total 109.99 Cu.m

E Staircase Nos 1
Waist slab Cu.m 1 5.510 1.650 0.125 1.136
Steps Cu.m 17 1.500 0.300 0.125 0.956 Triangular
Portion
Landing Cu.m 1 1.100 1.850 0.125 0.254
Sub Total 2.35 Cu.m

F Lintel and Sill

Wall thickness 230mm

Lintel Cu.m 2 149.300 0.230 0.100 6.868
Sill Cu.m 2 149.300 0.230 0.100 6.868
Deduction of door Cu.m 1 4.380 0.230 0.100 (0.101)
Wall thickness 150mm
Lintel Cu.m 2 155.736 0.150 0.100 4.672
Sill Cu.m 2 155.736 0.150 0.100 4.672
Sub Total 22.98 Cu.m

Total 438.83 Cu.m

5 Rebar
i Steel Reinforcement: Reinforcement for RCC work including supplying, delivering and storing of various
diameters as required at site of work transportation, unloading at site, straightening, cutting, bending, placing in
position at any level, binding in position of steel reinforcements Fe-550D including cost of binding wire,
labour, scaffolding, transportation to & from stores etc complete all.
Raft Foundation M.T 2.00% of Concrete Volume 248.086 38.949
Column M.T 4.00% of Concrete Volume 19.035 5.977
Beam M.T 3.00% of Concrete Volume 36.401 8.572
Slab M.T 1.30% of Concrete Volume 109.986 11.224
Staircase M.T 1.30% of Concrete Volume 2.347 0.240
Band M.T 1.30% of Concrete Volume 22.979 2.345
Total 67.307 M.T

Prepared By: Checked By: Approved By:

 Townhall Building

Detailed Estimate

S.N Description Units Number Length Breadth Height Quantity Remarks

6 Formwork : Providing & Fixing form work with approved quality laminated ply wood of required thickness
and smooth surface for foundation, columns, beams, slabs staircases, etc. for all heights and at all locations
including chamfers, splays, keys, wedges, metal props, rails, bracings, brackets, cutting holes if specified for
pipes etc. providing and applying approved form oil on all surfaces of formwork.

A Raft Foundation

Along grid A-D/(1-5) Sq.m 1 89.160 0.800 71.33

Sub Total 71.33 Sq.m
B Column
C1 Sq.m 40 1.800 3.400 244.80
Sub Total 244.80 Sq.m
C Beam
Main Beams
Along grid A/(1-5) Sq.m 4 21.110 0.325 27.44
Along grid B/(1-5) Sq.m 4 23.550 0.325 30.62
Along grid C/(1-5) Sq.m 4 23.550 0.325 30.62
Along grid D/(1-5) Sq.m 4 21.110 0.325 27.44

Along grid 1/(A-D) Sq.m 4 19.470 0.325 25.31

Along grid 2/(A-D) Sq.m 4 19.470 0.325 25.31
Along grid 3/(A-D) Sq.m 4 19.470 0.325
Along grid 4/(A-D) Sq.m 4 19.470 0.325 25.31
Along grid 5/(A-D) Sq.m 4 19.470 0.325 25.31
Sub Total 217.36 Sq.m

C Slab
Along grid (A-B)/(1-5) Sq.m 2 22.150 6.340 280.86
Along grid (B-C)/(1-5) Sq.m 2 24.250 6.560 318.16
Along grid (C-D)/(1-5) Sq.m 2 22.150 6.340 280.86

D Staircase Nos 1
Waist slab Sq.m 1 5.510 1.650 9.092
Sides Sq.m 2 11.020 0.150 3.306
Steps Sq.m 17 0.300 0.150 0.765 Triangular
Portion
Steps front Sq.m 1 1.500 0.125 0.188
Landing Sq.m 1 1.100 1.850 2.035
Sides Sq.m 1 5.900 0.125 0.738
Sub Total 16.12 Sq.m

F Lintel and Sill

Wall thickness 230mm

Lintel Sq.m 2 149.300 0.100 29.860
Sill Sq.m 2 149.300 0.100 29.860
Deduction of door Sq.m 1 4.380 0.100 (0.438)
Wall thickness 150mm
Lintel Sq.m 2 155.736 0.100 31.147
Sill Sq.m 2 155.736 0.100 31.147
Sub Total 121.58 Sq.m

Total 671.1869 Sq.m

Prepared By: Checked By: Approved By:

 Townhall Building

Detailed Estimate

S.N Description Units Number Length Breadth Height Quantity Remarks

7 Brick Works: Providing brick work in cement mortar in walls, chambers etc. in thickness mentioned below at
all heights, places and position above plinth including raking out joints, curing, scaffolding etc.
i 110 mm thick wall
Internal wall
Along grid 2'/(A-D) Cu.m 2 4.150 0.150 2.550 3.17
Along grid 3'/(A-D) Cu.m 2 32.298 0.150 2.550 24.71
Along grid D'/(1-5) Cu.m 2 13.670 0.150 2.550 10.46
Along grid C/(1-5) Cu.m 2 7.670 0.150 2.550 5.87
Along grid B/(1-5) Cu.m 2 7.670 0.150 2.550 5.87
Along grid B'/(1-5) Cu.m 2 12.410 0.150 2.550 9.49

Total 59.57 Cu.m

ii 230 mm thick wall

External wall
Along grid A/(1-5) Cu.m 2 20.350 0.230 2.100 19.66
Along grid D/(1-5) Cu.m 2 20.350 0.230 2.100 19.66
Along grid 1/(A-D) Cu.m 2 17.670 0.230 2.100 17.07
Along grid 6/(A-D) Cu.m 2 16.280 0.230 2.100 15.73

Deduction for opening

D Cu.m 1 4.380 0.230 2.000 (2.01)
Total 70.10 Cu.m

8 Plaster works: Providing and applying plaster works in cement sand mortar for all surfaces of brick / block /
RCC walls and finishing the same (smooth or broom) in correct line, level & plumb, making of edges, corners,
sill, jambs, soffits, grooves etc.with all necessary surface preparation, scaffolding, hacking of concrete surface to
receive plaster, watering, curing, cleaning etc.
I 12.5 mm thick in 1:4 (cement : sand ) mortar
A Walls
External wall (Interior)
Along grid A/(1-5) Sq.m 2 20.350 2.100 85.47
Along grid D/(1-5) Sq.m 2 20.350 2.100 85.47
Along grid 1/(A-D) Sq.m 2 17.670 2.100 74.21
Along grid 6/(A-D) Sq.m 4 16.280 2.100 136.75

Deduction for opening

D Sq.m 1 4.380 2.000 (8.76)

Internal wall (bothside)

Along grid 2'/(A-D) Sq.m 4 4.150 2.425 40.26
Along grid 3'/(A-D) Sq.m 4 32.298 2.425 313.29
Along grid D'/(1-5) Sq.m 4 13.670 2.425 132.60
Along grid C/(1-5) Sq.m 4 7.670 2.425 74.40
Along grid B/(1-5) Sq.m 4 7.670 2.425 74.40
Along grid B'/(1-5) Sq.m 4 12.410 2.425 120.38

Prepared By: Checked By: Approved By:

 Townhall Building

Detailed Estimate

S.N Description Units Number Length Breadth Height Quantity Remarks

B Beam
Main Beams
Along grid A/(1-5) Sq.m 4 22.150 0.325 28.80
Along grid D/(1-5) Sq.m 4 25.350 0.325 32.96
Along grid 1/(A-D) Sq.m 4 25.350 0.325 32.96

Along grid 1/(A-D) Sq.m 4 19.470 0.325 25.31

Along grid 2/(A-D) Sq.m 4 19.470 0.325 25.31
Along grid 3/(A-D) Sq.m 4 19.470 0.325 25.31
Along grid 4/(A-D) Sq.m 4 19.470 0.325 25.31
Along grid 5/(A-D) Sq.m 4 19.470 0.325 25.31

D Slab
Along grid (A-B)/(1-5) Sq.m 2 22.150 6.340 280.86
Along grid (B-C)/(1-5) Sq.m 2 24.250 6.560 318.16
Along grid (C-D)/(1-5) Sq.m 2 22.150 6.340 280.86

E Staircase Nos 1
Waist slab Sq.m 1 5.510 1.650 9.092
Sides Sq.m 2 11.020 0.150 3.306
Steps Sq.m 17 0.300 0.150 0.765 Triangular
Portion
Steps front Sq.m 1 1.500 0.125 0.188
Landing Sq.m 1 1.100 1.850 2.035
Sides Sq.m 1 5.900 0.125 0.738

Total 2245.73 Sq.m

II 20 mm thick in 1:6 (cement : sand ) mortar

A Wall
External wall (Exterior)
Along grid A/(1-5) Sq.m 2 19.200 2.550 97.92
Along grid D/(1-5) Sq.m 2 9.600 2.550 48.96
Along grid 1/(A-D) Sq.m 2 3.475 2.550 17.72
Deduction for opening
D Sq.m 3 4.380 2.000 (26.28)

Total 138.32 Sq.m

9 Painting works
i Painting works : Providing and applying, inside and outside painting work on wall and ceiling of approved
color including necesary primer to give uniform color after rendering surface clean.
a Two coat of acrylic emulsion paint with primer coat
A Walls
External wall (Interior)
Along grid A/(1-5) Sq.m 2 20.350 2.550 103.79
Along grid D/(1-5) Sq.m 2 20.350 2.550 103.79
Along grid 1/(A-D) Sq.m 2 17.670 2.550 90.12
Along grid 6/(A-D) Sq.m 4 16.280 2.550 166.06

Prepared By: Checked By: Approved By:

 Townhall Building

Detailed Estimate

S.N Description Units Number Length Breadth Height Quantity Remarks

Deduction for opening
D Sq.m 1 4.380 2.000 8.76

Internal wall (bothside)

Along grid 2'/(A-D) Sq.m 4 4.150 2.425 40.26
Along grid 3'/(A-D) Sq.m 4 32.298 2.425 313.29
Along grid D'/(1-5) Sq.m 4 13.670 2.425 132.60
Along grid C/(1-5) Sq.m 4 7.670 2.425 74.40
Along grid B/(1-5) Sq.m 4 7.670 2.425 74.40
Along grid B'/(1-5) Sq.m 4 12.410 2.425 120.38

B Beam
Main Beams
Along grid A/(1-5) Sq.m 2 22.150 0.450 19.94
Along grid D/(1-5) Sq.m 4 22.150 0.450 39.87
Along grid 1/(A-D) Sq.m 4 22.150 0.450 39.87

Along grid 1/(A-D) Sq.m 2 17.670 0.450 15.90

Along grid 2/(A-D) Sq.m 4 16.280 0.450 29.30
Along grid 3/(A-D) Sq.m 4 0.000 0.450 0.00
Along grid 4/(A-D) Sq.m 4 0.000 0.450 0.00
Along grid 5/(A-D) Sq.m 4 4.380 0.450 7.88

C Slab
Along grid (A-B)/(1-5) Sq.m 2 22.150 0.125 5.54
Along grid (B-C)/(1-5) Sq.m 2 24.250 0.125 6.06
Along grid (C-D)/(1-5) Sq.m 2 22.150 0.125 5.54

Staircase Nos 1
Waist slab Sq.m 1 5.510 1.650 9.09
Sides Sq.m 2 11.020 0.150 3.31
Steps Sq.m 17 0.300 0.150 0.77
Steps front Sq.m 1 1.500 0.125 0.19
Landing Sq.m 1 1.100 1.850 2.04
Sides Sq.m 1 5.900 0.125 0.74
Total 1413.85 Sq.m

b Two coat of external paint with primer coat

A Wall
External wall (Exterior)
Along grid A/(1-5) Sq.m 2 19.200 2.550 97.92
Along grid D/(1-5) Sq.m 2 9.600 2.550 48.96
Along grid 1/(A-D) Sq.m 2 3.475 2.550 17.72
Deduction for opening
D Sq.m 1 4.380 2.000 (8.76)
Total 155.84 Sq.m

Prepared By: Checked By: Approved By:

 Townhall Building

Detailed Estimate

S.N Description Units Number Length Breadth Height Quantity Remarks

10 Doors and Windows
i UPVC Doors: Providing and fixing of UPVC swing door with 60mm x 60mm white colored frame fitted with
5mm thick glass pannel. All works to be completed as per drawings, specification and instruction of engineer-in-
charge.
D1 Sq.m 1 4.38 2.000 8.76
D2 Sq.m 4 1.2 2.000 2.40
Total 11.16 Sq.m

11 Floor Finishing Works :

i Screeding works: Providing and laying, 75 mm thick screeding with 1:2:4 concrete mix on proper slope after
scraping, cleaning and watering (which in some case may require air blast or water blast method ) the old
surface as per drawing, specification and instruction of engineer-in-charge, all complete.Rate shall be inclusive
of all the preparation works for the job to be done and preparing sample for obtaining approval for the screeding
work.
Along grid (A-D)/(1-5) Sq.m 1 21.470 23.110 496.17
Total 496.17 Sq.m

Prepared By: Checked By: Approved By:

 Truss Stage

Government of Nepal
Ministry of Physical Infrastructure Development
Preparation of Master Plan for Developing Pokhariya as a Satellite City(Town Hall)
Province No.2 Janakpur, Dhanusha
Detailed Estimate

S.No. Description Units Number Length Breadth Height Quantity Remarks

1 Excavation
By Machine: Excavation in all types of soil, excavated by use of machine, work to be inclusive all complete,
dressing the sides & bottom, all lifts, ramming/compacting the excavated bottom, stacking, disposal of surplus
excavated materials up to 50m lead spreading/levelling of disposed materials etc.
i For Footing Cu.m 16 1.800 1.800 1.630 84.499
ii For Beam
Along X-axis
Along Grid A/6-11 Cu.m 1 27.750 0.530 1.100 16.178
Along Grid B/6-11 Cu.m 1 29.550 0.530 1.100 17.228
Along Grid C/6-11 Cu.m 1 29.550 0.530 1.100 17.228
Along Grid D/6-11 Cu.m 1 27.750 0.530 1.100 16.178
Along Y-axis
Along Grid 6/A-D Cu.m 1 17.670 0.530 1.100 10.302
Along Grid 7/A-D Cu.m 1 18.570 0.530 1.100 10.826
Along Grid 8/A-D Cu.m 1 18.570 0.530 1.100 10.826
Along Grid 9/A-D Cu.m 1 18.570 0.530 1.100 10.826
Along Grid 10/A-D Cu.m 1 18.570 0.530 1.100 10.826
Along Grid 11/A-D Cu.m 1 17.670 0.530 1.100 10.302

iii Steps Cu.m 3 0.900 0.750 0.155 0.314

iv Wall footing Cu.m 1 28.520 0.850 0.800 19.394

Total 234.927 Cu.m

b Earthwork in Filling: Earth work in filling in foundation, floor etc. shall be done with good excavated soil in
the floor with proper ramming in 20cm layers ,after sprinkling water and consolidating to 15 cm layer.
Filling trenches Cu.m 60% of excavation 234.927 140.956
Filling upto plinth Cu.m 1 34.750 19.020 0.300 198.284

Total 339.240 Cu.m

2 Soling
a. Flatbrick Soling: Providing and laying, dry brick soling in floor with first class chimney made bricks complete
to specified level including sand filling on joints.
i. Foundation Sq.m 16 1.800 1.800 51.840

ii Beam
Along X-axis
Along Grid A/6-11 Sq.m 1 27.750 0.530 14.708
Along Grid B/6-11 Sq.m 1 29.550 0.530 15.662
Along Grid C/6-11 Sq.m 1 29.550 0.530 15.662
Along Grid D/6-11 Sq.m 1 27.750 0.530 14.708
Along Y-axis
Along Grid 6/A-D Sq.m 1 17.670 0.530 9.365
Along Grid 7/A-D Sq.m 1 18.570 0.530 9.842
Along Grid 8/A-D Sq.m 1 18.570 0.530 9.842
Along Grid 9/A-D Sq.m 1 18.570 0.530 9.842
Along Grid 10/A-D Sq.m 1 18.570 0.530 9.842
Along Grid 11/A-D Sq.m 1 17.670 0.530 9.365

Prepared By: Checked By: Approved By:

 Truss Stage

Detailed Estimate

S.No. Description Units Number Length Breadth Height Quantity Remarks

Excavation
iii Steps Sq.m 3 0.900 0.750 2.025

iv Wall footing Sq.m 1 28.520 0.850 24.242

v Floor Sq.m 1 34.750 19.020 660.945

Total 857.889 Sq.m

3 Plain Cement Concrete : Providing and laying of plain cement concrete as leveling course for foundation,
basement and all locations depth, including lead from batching site to site of work, placing in position
mechanical compaction, finishing, curing (if necessary), consolidation, finishing, curing etc.
a. Nominal mix (1:3:6)
i. Foundation Cu.m 16 1.800 1.800 0.075 3.888
ii. Beam
Along X-axis
Along Grid A/6-11 Cu.m 1 27.750 0.530 0.075 1.103
Along Grid B/6-11 Cu.m 1 29.550 0.530 0.075 1.175
Along Grid C/6-11 Cu.m 1 29.550 0.530 0.075 1.175
Along Grid D/6-11 Cu.m 1 27.750 0.530 0.075 1.103
Along Y-axis
Along Grid 6/A-D Cu.m 1 17.670 0.530 0.075 0.702
Along Grid 7/A-D Cu.m 1 18.570 0.530 0.075 0.738
Along Grid 8/A-D Cu.m 1 18.570 0.530 0.075 0.738
Along Grid 9/A-D Cu.m 1 18.570 0.530 0.075 0.738
Along Grid 10/A-D Cu.m 1 18.570 0.530 0.075 0.738
Along Grid 11/A-D Cu.m 1 17.670 0.530 0.075 0.702

iii. Steps Cu.m 3 0.900 0.750 0.075 0.152

iv. Wall footing Cu.m 1 28.520 0.850 0.075 1.818

v. Floor Cu.m 1 34.750 19.020 0.075 49.571

Total 64.342 Cu.m
4 PCC for RCC
Nominal Mix : Providing and laying concrete for reinforced concrete works in foundations/substructure, grade
slab, paving, drains, under floors etc at any level below finished floor level, any shape, position or thickness etc
complete, all complete.
a. Nominal mix (1:1.5:3) M20
grade
i. For foundation
For slopping portion Cu.m 16 0.335 5.364
For rectangular portion Cu.m 16 1.500 1.500 0.200 7.200

ii. For foundation and plinth beam

Along X-axis
Along Grid A/6-11 Cu.m 2 27.750 0.230 0.350 4.468
Along Grid B/6-11 Cu.m 2 29.550 0.230 0.350 4.758
Along Grid C/6-11 Cu.m 2 29.550 0.230 0.350 4.758
Along Grid D/6-11 Cu.m 2 27.750 0.230 0.350 4.468

Prepared By: Checked By: Approved By:

 Truss Stage

Detailed Estimate

S.No. Description Units Number Length Breadth Height Quantity Remarks

Excavation
Along Y-axis
Along Grid 6/A-D Cu.m 2 17.670 0.230 0.350 2.845
Along Grid 7/A-D Cu.m 2 18.570 0.230 0.350 2.990
Along Grid 8/A-D Cu.m 2 18.570 0.230 0.350 2.990
Along Grid 9/A-D Cu.m 2 18.570 0.230 0.350 2.990
Along Grid 10/A-D Cu.m 2 18.570 0.230 0.350 2.990
Along Grid 11/A-D Cu.m 2 17.670 0.230 0.350 2.845

iii. RCC bands for walls

External
Along X-Axis Cu.m 2 69.500 0.230 0.100 3.197
Along Y-Axis Cu.m 2 38.040 0.230 0.100 1.750

Internal
Along X-Axis Cu.m 2 25.720 0.230 0.100 1.183
Along Y-Axis Cu.m 2 15.770 0.230 0.100 0.725
Deduction
Opening Cu.m 5 1.000 0.230 0.100 (0.115)

iv. Seating slab Cu.m 1 14.970 19.020 0.150 42.709

Seating steps Cu.m 14 19.020 0.840 0.075 8.388
Bckstage slab Cu.m 1 19.470 4.740 0.130 5.999

Total 112.500 Cu.m

5 Reinforcement Works for RCC work including supplying, delivering and storing of various diameters as
required at site of work transportation, unloading at site, straightening, cutting, bending, placing in position at
any level, binding in position of steel reinforcements Fe-550D including cost of binding wire, labour,
transportation to & from stores etc complete all as per specifications, drawings and as per instruction of
a. For foundation M.T 1.3% of conc vol 12.564 1.282
b. For foundation and plinth M.T 3.0% of conc vol 36.099 8.501
c. beam
For RCC band M.T 1.3% of conc vol 6.740 0.688
c. Seating slab and steps M.T 1.3% of conc vol 57.096 5.827
Total 16.298 M.T

7 Formwork : Providing & Fixing form work with approved quality laminated ply wood of required thickness
and smooth surface for foundation, columns, beams, slabs staircases, etc. for all heights and at all locations
including chamfers, splays, keys, wedges, metal props, rails, bracings, brackets, cutting holes if specified for
pipes etc. providing and applying approved form oil on all surfaces of formwork.
a. Footing Sq.m 16 6.000 0.200 19.200
b. Foundation beam
Along X-axis
Along Grid A/6-11 Sq.m 2 27.750 0.350 19.425
Along Grid B/6-11 Sq.m 2 29.550 0.350 20.685
Along Grid C/6-11 Sq.m 2 29.550 0.350 20.685
Along Grid D/6-11 Sq.m 2 27.750 0.350 19.425
Along Y-axis
Along Grid 6/A-D Sq.m 2 17.670 0.350 12.369
Along Grid 7/A-D Sq.m 2 18.570 0.350 12.999
Along Grid 8/A-D Sq.m 2 18.570 0.350 12.999
Along Grid 9/A-D Sq.m 2 18.570 0.350 12.999
Along Grid 10/A-D Sq.m 2 18.570 0.350 12.999
Along Grid 11/A-D Sq.m 2 17.670 0.350 12.369

Prepared By: Checked By: Approved By:

 Truss Stage

Detailed Estimate

S.No. Description Units Number Length Breadth Height Quantity Remarks

Excavation
c. Plinth beam
Along X-axis
Along Grid A/1-5 Sq.m 2 12.800 0.230 5.888
Along Grid B/1-5 Sq.m 2 12.800 0.230 5.888
Along Y-axis
Along Grid 1/A-B Sq.m 2 8.800 0.230 4.048
Along Grid 2/A-B Sq.m 2 8.800 0.230 4.048
Along Grid 3/A-B Sq.m 2 8.800 0.230 4.048
Along Grid 4/A-B Sq.m 2 8.800 0.230 4.048
Along Grid 5/A-B Sq.m 2 8.800 0.230 4.048

d. RCC bands for walls

External
Along Y-Axis Sq.m 4 69.500 0.100 27.800
Along X-Axis Sq.m 4 38.040 0.100 15.216

Internal
Along X-Axis Sq.m 4 25.720 0.100 10.288
Along Y-Axis Sq.m 4 15.770 0.100 6.308
Deduction
Opening Sq.m 10 1.000 0.100 (1.000)

iv. Seating slab Sq.m 1 14.970 19.020 284.729

Seating steps Sq.m 28 0.840 0.075 1.764
Front Sq.m 14 19.020 0.150 39.942
Backstage slab Sq.m 1 19.470 4.740 92.288
Total 685.505 Sq.m

6 Brick work : Providing brick work in cement mortar in walls, chambers etc. in thickness mentioned below at all
heights, places and position above plinth including raking out joints, curing, scaffolding etc.
a. 230 mm thickness in 1:6 (Cement : Sand ) mortar. (Class A Brick)
External
i. Foundation level
Along X-axis
Along Grid A/6-11 Cu.m 1 27.750 0.230 1.115 7.116
Along Grid B/6-11 Cu.m 1 29.550 0.230 1.115 7.578
Along Grid C/6-11 Cu.m 1 29.550 0.230 1.115 7.578
Along Grid D/6-11 Cu.m 1 27.750 0.230 1.115 7.116
Along Y-axis
Along Grid 6/A-D Cu.m 1 17.670 0.230 1.115 4.531
Along Grid 7/A-D Cu.m 1 18.570 0.230 1.115 4.762
Along Grid 8/A-D Cu.m 1 18.570 0.230 1.115 4.762
Along Grid 9/A-D Cu.m 1 18.570 0.230 1.115 4.762
Along Grid 10/A-D Cu.m 1 18.570 0.230 1.115 4.762
Along Grid 11/A-D Cu.m 1 17.670 0.230 1.115 4.531

ii. External
Along X-axis
Along Grid A/6-11 Cu.m 1 27.750 0.230 7.770 49.592
Along Grid D/6-11 Cu.m 1 27.750 0.230 7.770 49.592
Along Y-axis
Along Grid 11/A-D Cu.m 1 17.670 0.230 7.770 31.578
Deduction
Opening Cu.m 1 1.000 0.230 2.100 (0.483)

Prepared By: Checked By: Approved By:

 Truss Stage

Detailed Estimate

S.No. Description Units Number Length Breadth Height Quantity Remarks

Excavation
iii. Internal
Along X-Axis Cu.m 1 25.720 0.230 7.770 45.964
Along Y-Axis Cu.m 1 15.770 0.230 7.770 28.183
Deduction
Opening Cu.m 4 1.000 0.230 2.100 (1.932)

iv. Wall footing

Upto Plinth level
1st level (550 mm thick) Cu.m 1 28.520 0.550 0.240 3.765
2nd level (350 mm thick) Cu.m 1 28.520 0.350 0.710 7.087

Above Plinth level Cu.m 1 28.520 0.230 3.830 25.123

v. Steps Cu.m 3 0.900 0.750 0.300 0.608

Total 296.578 Cu.m

8 Plaster works: Providing and applying plaster works in cement sand mortar for all surfaces of brick / block /
RCC walls and finishing the same (smooth or broom) in correct line, level & plumb, making of edges, corners,
sill, jambs, soffits, grooves etc.with all necessary surface preparation, scaffolding, hacking of concrete surface to
receive plaster, watering, curing, cleaning etc.
a. 20 mm thick in 1:6 (cement : sand ) mortar
i. External
Along Grid A/6-11 Sq.m 1 27.750 7.770 215.618
Along Grid D/6-11 Sq.m 1 27.750 7.770 215.618
Along Y-axis
Along Grid 11/A-D Sq.m 1 17.670 7.770 137.296
Deduction
Opening Sq.m 1 1.000 2.100 (1.050)

ii. Steps
Vertical Sq.m 3 1.650 0.300 1.485
Horizontal Sq.m 3 0.900 0.750 2.025

iii. Backstage wall Sq.m 1 28.520 3.830 109.232

Total 680.223 Sq.m

b. 12.5 mm thick in 1:4 (cement : sand ) mortar

i External
Along Grid A/6-11 Sq.m 1 27.750 7.770 215.618
Along Grid D/6-11 Sq.m 1 27.750 7.770 215.618
Along Y-axis
Along Grid 11/A-D Sq.m 1 17.670 7.770 137.296
Deduction
Opening Sq.m 1 1.000 2.100 (1.050)

ii Internal
Along X-Axis Sq.m 1 25.720 7.770 199.844
Along Y-Axis Sq.m 1 15.770 7.770 122.533
Deduction
Opening Sq.m 4 1.000 2.100 (4.200)

iii Backstage wall Sq.m 1 28.520 3.830 109.232

Prepared By: Checked By: Approved By:

 Truss Stage

Detailed Estimate

S.No. Description Units Number Length Breadth Height Quantity Remarks

Excavation
iv. Seating steps top Sq.m 14 19.020 0.840 223.675
Seating steps front Sq.m 14 19.020 0.150 39.942
Backstage slab Sq.m 1 19.470 4.740 92.288
Total 1350.795 Sq.m

9 Floor Finishing
a. Screeding works: Providing and laying, 75 mm thick screeding with 1:2:4 concrete mix on proper slope after
scraping, cleaning and watering (which in some case may require air blast or water blast method ) the old
surface all complete.
Floor Sq.m 1 34.750 19.020 660.945
Total 660.945 Sq.m

10 Painting works : Providing and applying, inside and outside painting work on wall and ceiling of approved
color including necesary primer to give uniform color after rendering surface clean.
a. Two coat of acrylic emulsion paint with primer coat
i External
Along Grid A/6-11 Sq.m 1 27.750 7.770 215.618
Along Grid D/6-11 Sq.m 1 27.750 7.770 215.618
Along Y-axis
Along Grid 11/A-D Sq.m 1 17.670 7.770 137.296
Deduction
Opening Sq.m 1 1.000 2.100 (1.050)

ii Internal
Along X-Axis Sq.m 1 25.720 7.770 199.844
Along Y-Axis Sq.m 1 15.770 7.770 122.533
Deduction
Opening Sq.m 4 1.000 2.100 (4.200)

iii Backstage wall Sq.m 1 28.520 3.830 109.232

iv. Seating steps top Sq.m 14 19.020 0.840 223.675

Seating steps front Sq.m 14 19.020 0.150 39.942
Backstage slab Sq.m 1 19.470 4.740 92.288
Total 1350.795 Sq.m

b. Two coat of external paint with primer coat

i. External
Along Grid A/6-11 Sq.m 1 27.750 7.770 215.618
Along Grid D/6-11 Sq.m 1 27.750 7.770 215.618
Along Y-axis
Along Grid 11/A-D Sq.m 1 17.670 7.770 137.296
Deduction
Opening Sq.m 1 1.000 2.100 (1.050)

ii. Steps
Vertical Sq.m 3 1.650 0.300 1.485
Horizontal Sq.m 3 0.900 0.750 2.025

iii. Backstage wall Sq.m 1 28.520 3.830 109.232

Total 680.223 Sq.m

Prepared By: Checked By: Approved By:

 Truss Stage

Detailed Estimate

S.No. Description Units Number Length Breadth Height Quantity Remarks

c. Excavation
Enamel Paint: Providing and applying, inside and outside painting with approved color and paints with two
coats of primer to give uniform color after rendering surface clean with sandpapering.
i. Inclined Chord (ISNB 100) Sq.m 1 16.473 0.359 5.916
ii. Vertical Chord (ISNB 100) Sq.m 1 10.920 0.359 3.922
iii. Bottom Chord (ISNB 125) Sq.m 1 18.000 0.439 7.900
iv. Top Chord (ISNB 100) Sq.m 1 20.900 0.359 7.505
v. Purlin(ISNB 100) Sq.m 16 33.000 0.359 189.597
vi. Column (ISMC 200) Sq.m 16 7.770 0.550 68.376
Total 283.216 Sq.m

11 Metal works :
a. Truss : Supplying, fabricating and erecting in position structural steel works in columns, beams, portals,
runners, roof structural elements, trusses, purlins, bracings, platforms, decking, railings, ladders, stairs, hangers
etc.
i. Inclined Chord (ISNB 100) Kg 1 16.473 12.200Kg/m 200.971
ii. Vertical Chord (ISNB 100) Kg 1 10.920 12.200Kg/m 133.224
iii. Bottom Chord (ISNB 125) Kg 1 18.000 15.900Kg/m 286.200
iv. Top Chord (ISNB 100) Kg 1 20.900 12.200Kg/m 254.980
v. Purlin(ISNB 100) Kg 16 33.000 12.200Kg/m 6441.600
vi. Column (ISMC 200) Kg 16 7.770 22.300Kg/m 2772.336
vii. Connection Kg 40% of Metal works 10089.311 4035.725
Total 14125.036 Kg

12 Doors and Windows

i UPVC Doors: Providing and fixing of UPVC swing door with 60mm x 60mm white colored frame fitted with
5mm thick glass pannel. All works to be completed as per drawings, specification and instruction of engineer-in-
charge.
D1 Sq.m 5 1 2.100 10.50
Total 10.50 Sq.m
13 Roofing works
i. UPVC on roof : Providing and laying of UPVC PMMA sheets with all necessary fittings. All work to be
completed as per drawing, specification and instruction of engineer-in-charge.
Door Sq.m 5 1.000 2.100 10.500
Total 10.500 Sq.m

ii Ridge: Providing and laying ridge cover UPVC PMMA(3mm Thick ) regular with fittings all complete.
R.m 1 1.000 1.000
Total 1.000 R.m

Prepared By: Checked By: Approved By: