Government of Nepal

Ministry of Urban Development

Department of Urban Development nad Building Construction
Division Office Baitadi

Detail Estimate

Project Name : Improvement Works on Khulla manch

Project Location: Patan, Baitadi

S.No. Description of Item of Works No Length Breadth Height Quantity Unit Remarks

Earth Work in excavation in all types of soil to

1 the required depth all complete as per
design , drawing and instruction of site
engineer.
For Field Levelling
1st Point 1 22 12 1.2 158.4 Triangular(1/2)
2nd Point 1 30.3 5 1.2 90.9 "
3rd point 1 32 6 1.2 115.2 "
For Retaining wall Foundation
1st Point 1 22 1.25 0.5 13.75
2nd Point 1 30.3 1.25 0.5 18.93
3rd point 1 32 1.25 0.5 20
Along two sides of Pavement area 2 80 0.2 0.3 9.6
Along Inside Compound Wall 1 200 0.45 0.5 45
Total Quantity 471.78 Cu.m
Earth Filling Works including proper
compaction in layers not exceeding 150mm
2 thickness all complete as per the instruction
of site engineer.
1st Point 1 22 11.9 0.75 98.17 triangular (1/2)
2nd Point 1 30.3 5 1 75.75
3rd point 1 32 6 1 96
Along Inside Compound Wall for Flower
1 200 0.45 0.6 27
plantation
Total Quantity 296.92 Cu.m

Providing and laying stone soling work in

3 perfect line and level all complete as per the
instruction of site engineer.
For Retaining Wall
1st Point 1 22 1.25 0.15 4.12
2nd Point 1 30.3 1.25 0.15 5.68
3rd point 1 32 1.25 0.15 6
Along two sides of Pavement area 2 80 0.2 0.15 4.8

Along Inside Compound Wall Foundation 1 200 0.45 0.15 13.5

Total Quantity 34.1 Cu.m

Providing, Mixing, Laying and curing Plain

Cement Concrete (1:3:6) using NS Sandard
4 OPC Cement with Crusher/River Bed good
qulity natural aggrigate as per design, drawing
and specification all complete.

For Retaining Wall

1st Point 1 22 1.25 0.075 2.06 Bottom
1 22 0.5 0.1 1.1 Top
2nd Point 1 30.3 1.25 0.075 2.84 Bottom
1 30.3 0.5 0.1 1.51 Top
3rd point 1 32 1.25 0.075 3 Bottom
1 32 0.5 0.1 1.6 Top
On Steps Top
1st Point 8 3 0.3 0.1 0.72 On Tread
2nd Point 8 3 0.3 0.1 0.72 "
3rd point 8 3 0.3 0.1 0.72 "
Along two sides of Pavement area 2 80 0.2 0.3 9.6

Along Inside Compound Wall Foundation 1 200 0.45 0.075 6.75 Base

1 200 0.35 0.075 5.25

 Total Quantity 35.87 Cu.m
Stone Masonry work in 1:6 C/s Mortar using
NS Standard OPC Cement in perfect line and
5
level all complete as per instruction of site
engineer.
For Retaining Wall
1st Point 1 22 0.875 2.5 48.12
2nd Point 1 30.3 0.875 2.5 66.28
3rd point 1 32 0.875 2.5 70
For Steps Side Wall 3 2.4 0.45 1.2 3.88

Along Inside Compound Wall Foundation 1 200 0.35 1.025 71.75 0.75m above G.L.

Total Quantity 260.03 Cu.m

Flushed Ruled Pointing 1:2 C/s Mortar in
6 Stone masonry
For Retaining Wall
1st Point 1 22 2.1 46.2
2nd Point 1 30.3 2.1 63.63
3rd point 1 32 2.1 67.2
Along Inside Compound Wall Foundation 1 200 0.75667
151.33
Total Quantity 328.36 Sq.m

Supplying, Providing and laying 60mm thick

Cement Concrete Interlocking block in perfect
7 line and level all complete as per the approval
of site engineer.

Pavement Area 1 80 2.4 192

Total Quantity 192 Sq.m

Plantation of 4 feet height ornamental trees

8
as specified by site engineer all complete.

Around Boundry 100 100

Total Quantity 100 No
0.0928
 -0.88515
-177.03
-328.36

0
 Government of Nepal
Ministry of Urban Development
Department of Urban Development nad Building Construction
Division Office Baitadi

Abstract of Cost

Project Name : Improvement Works on Khulla Manch

Project Location: Patan, Baitadi

S.No. Description of Item of Works Unit Rate Quantity Amount Remarks

Transportation and safe disposal of excess

earth stack on site within a periphery of
1 Job 12000 1 12000
5km all complete as per the instruction of
site engineer.

Earth Work in excavation in all types of soil to

1 the required depth all complete as per Cu.m 456.03 471.78 215145.83
design , drawing and instruction of site
engineer.
Earth Filling Works including proper
compaction in layers not exceeding 150mm
2 Cu.m 316.25 296.92 93900.95
thickness all complete as per the instruction
of site engineer.

Providing and laying stone soling work in

2 perfect line and level all complete as per the Cu.m 3236.12 34.1 110351.69
instruction of site engineer.

Providing, Mixing, Laying and curing Plain

Cement Concrete (1:3:6) using NS Sandard
4 OPC Cement with Crusher/River Bed good Cu.m 18631.97 35.87 668328.76
qulity natural aggrigate as per design, drawing
and specification all complete.

Stone Masonry work in 1:6 C/s Mortar using

NS Standard OPC Cement in perfect line and
5 Cu.m 10903.62 260.03 2835268.3
level all complete as per instruction of site
engineer.

Flushed Ruled Pointing 1:2 C/s Mortar in

6 Sq.m 289.65 328.36 95109.47
Stone masonry

Supplying, Providing and laying 60mm thick

Cement Concrete Interlocking block in perfect
7 Sq.m 1877.28 192 360437.76
line and level all complete as per the approval
of site engineer.

Plantation of 4 feet height ornamental trees

8 No 856.18 100 85617.5
as specified by site engineer all complete.

Sub-Total 4476161.4 Rs
 Nepal Government
Ministry of Urban Development
Department of Urban Development & Building Construction
Division Office Baitadi

Insurance premium
Project: Construction and Improvement of Khulla Manch
Location:Patan, Baitadi
4476161.4
1 Insurance premium for the work, plant and materials damage for contract work for all risk
including
InsuranceRiot,Strike,
with value Damage,Malicious damage and Earthquake
Rs. 3.03 per thousand Rs for contract work for
13,562.77
do for Earthquake Rs. 1.49 per thousand Rs 6,669.48 Per Annum
Premium Rs 20,232.25
for stamp duty Rs 5.00
Premium with stamp duty Rs 20,237.25
Total Amount without VAT Rs 20,237.25

2 Insurance premium for the insurance of owner and consultant staff (named) Rs. 10,00,000.00
per person for 10 persons with unlimited number of occurances per annum
Personnel accident of Rs.2.00 per thousand Rs 40,000.00
10,00,000.00 for 20
Do for Earthquake Rs.0.50 per thousand Rs 10,000.00
Premium Rs 50,000.00
For stamp duty Rs 5.00
Premium with stamp duty Rs 50,005.00
Total Amount without VAT Rs 50,005.00 Per Annum

3 Insurance Premium for construction equipments and machines with value of Rs.20,00,000.00
Insurance premium of Rs.Rs.2.03 per thousand Rs 4060.00
Do for Earthquake Rs.1.49 per thousand Rs 2980.00
Premium Rs 7040.00
For stamp duty Rs 5.00
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 10
persons for 24months
P.A. of third party 10
person=20,00,000.00 Rs. 3.03 per thousand Rs 6060.00
Do for Earthquake Rs. 1.49 per thousand Rs 2980.00
Premium Rs 9040.00
For stamp duty Rs 5.00
Premium with stamp duty Rs 9045.00
Total Amount without VAT Rs 9045.00

Grand Total 86,332.25 Rs.

 GOVERNMENT OF NEPAL
MINISTRY OF URBAN DEVELOPMENT
Department of Urban Development and Building Construction
DIVISION OFFICE , Baitadi
Summary of Cost

Project: Construction and Improvement of Public Dias

Location : Patan, Baitadi Project period
New Town Development Project (F/Y:074-075) Budget Sub Head No:- 347358
S No Description of work Amount Remarks
( A ) Part A : CIVIL WORK 4,476,161.40
Sub Total (A) 4,476,161.40
(B) Provisional sum
i) Insurance Provision 86,332.25
Sub Total of ( i+ii+iii) 86,332.25

Total (A+B) 4,562,493.65

( C ) Contengency @ 5 % 228,124.68
Sub Total (A+B+C) 4,790,618.33
( D ) VAT @ 13% (A+B+C) 622,780.38
Grand-Total (A+B+C+D) 5,413,398.72
In Words: Fifty-Three Lakhs Eighty Thousand Nine Hundred Eighty Two Rupees and Paisa Ninety-Nine Only.