Your Dream House

Client Name : Bimal Sharma

Address:
S.N Description Unit Quantity Rate Amount Remarks
1 Modular Kitchen Sq.Ft 91.8 2300 211,140.00
2 Bed Set Sq.Ft 72 1250 90,000.00
3 Parquating Sq.Ft 1124.94 210 236,237.40
4 Falsecelling Single Line ( Laminated ) Sq.Ft 571.2 190 108,528.00
5 Wardrobe Sq.Ft 174.93 1350 236,155.50
6 T-Table Nos 1 4500 4,500.00
7 Setting Sofe / No of Sets Per 1 70000 70,000.00
8 Tv Cabinate Sq.Ft 88.31 1250 110,387.50
9 Shoe Rack Sq.Ft 24 1020 24,480.00
Total Cost 1,091,428.40

S.N Description Unit Length Breadth Height Quantity Remarks

1 Modular Kitchen
b Double Cabinate (FF) Sq.Ft 15.3 1 2.50 38.25
Sq.Ft 15.3 1 3.50 53.55
Total 91.8
2 Bed Set
a. Double Bed with Attached Wall Sq.Ft 6 6 2.00 72 1 Bed Each Room
Total 72
3 Parquating
a. Living Room - FF Sq.Ft 1 1 1.00 260.4
a. Living Room - FF Sq.Ft 1 1 1.00 310.8
b. Master Bed Room Sq.Ft 2 1 1.00 276
c. Bed Room-2 Sq.Ft 2 1 1.00 277.74
Total 1124.94
4 Falsecelling Single Line ( Laminated )
a. Living Room (GF+TF) Sq.Ft 1 1 1.00 571.2 Both Living Room
Total 571.2
5 Wardrobe
a. Living Room Sq.Ft 21 1 8.33 174.93 3- Bed Roon
Total 174.93
6 Tv Cabinate
a. Living Room -1 Sq.Ft 7 1 8.33 58.31
a. Living Room -2 Sq.Ft 5 1 6.00 30 Both Living Room
Total 88.31
7 T-Table
a. No of Sets Nos 1 1 1.00 1
Total 1
8 Setting Sofe / No of Sets
a. L-Shaped ( 6 Seater ) Nos 1 1 1.00 1
Total 1
9 Shoe Rack
a. As Per Design Sq.Ft 6 1 4.00 24
Total 24
 Installment
Payment Schedule Schedule Percentage
Amount
Advance Payment / sfd ;'? ug{sf] nflu ! k6s 13%

Footing / xfQLkflxn] ;s]sf] ef]lnkN6 ! k6s 10%

DPC / l8lkl; ;s]sf] ef]lnkN6 ! k6s 8%

Ground Floor Wall / भुइ तल्ला jfn;s]sf] ef]lnkN6 ! k6s 8%
First Floor Slab / klxnf] 9nfg ;s]sf] ef]lnkN6 ! k6s 8%

First Floor Wall / klxnf] tNnfsf] jfn ;s]sf] ef]lnkN6 ! k6s 7%

Second Floor Slab / bf];|f] tNnfsf] 9nfg ;s]sf]

! k6s 7%
ef]lnkN6
Second Floor Wall / bf];|f] tNnfsf] jfn ;s]sf]
! k6s 7%
ef]lnkN6

Third Floor Slab / jfn ;s]sf] ef]lnkN6 ! k6s 8%

;Dk"0f{ jfn, Knf:6/ / sf]/fdl;gf] sf] sfd ;s]sf]
! k6s 10%
ef]lnkN6
cGo afsL sfo{ ;lxt lkmlglzª ;fdg vl/b ! k6s 10%
cGo ;Gk"0f{ sfo{ ;s]sf], tfnf x:tfGt/0f u/]sf] #) lbg
! k6s 4%
kl5
Total !! k6s 100%
Remarks
 Construction Cost Estimation Summary
CLIENT'S NAME: Babita Shrestha
Address:
S.N Description Unit Quantity Rate Amount Cum Sum
A Section 1: Design And Drawing
1 Municipal Work Ls 72,500.00 72,500.00
B Section 2: Levelling and Excavation Works
2 Excavation works cft 3,109.50 23.34 72,563.81
135,641.71
3 Back Fill In Excavated Area cft 1,554.30 23.34 36,271.40
3 Levelling Works cft 1165.500 23.00 26,806.50

C Section 3: Foundation Protection and Preparation Works

1 Brick Soiling in Footing and GF Level cft 1101.000 78.63 86,573.83
177,469.64
2 PCC Works in Footing and GF Level cft 275.250 330.23 90,895.81

D Section 4: RCC, Reinforcement and Shuttering Works

1 M20 concrete cft 2,334.38 500.00 1,167,187.99
2 Reinforcement kg 8,821.38 145.00 1,279,100.37 2,645,797.73
3 Shuttering Works sqft 5250.25 38.00 199,509.37

E Section 5: Opening Schedule

1 Main Door 1 Nos 1.00 70,000.00 70,000.00
a. Main Door 3"x4" Frame (wooden) cuft 0.00 10,940.00 -
b. Main Door Lock+Handel Nos 0.00 7,500.00 -
2 Internal Doors
a. 3"x4" Frame(wooden) Frame Nos 8.00 8,000.00 64,000.00 516,457.82

b. Shutter ReadyMade Nos 8.00 7,000.00 56,000.00

Client Name : Company Stamp
4
Signature : Company Name:
 516,457.82

c. Lock,With Necessary Installation Nos 8.00 6,500.00 52,000.00

3 Windows (UPVC) sqft 327.32 750.00 245,490.00
a. Metal Work in Window Ground Floor only sqft 327.32 265.50 28,967.82

F Section 6: Walls / Plasters/Painting

1 Brick Masonary cft 2,587.92 446.00 1,154,211.36
2 Plaster Works sqft 7,879.61 80.00 630,368.75
3 Painting Works sqft 7,879.61 25.00 196,990.23 2,043,816.28
a. Internal Wall Putting sqft 4559.57 10.00 45,595.70
b. Enamel Paint in Door Shutter and Metal Work sqft 520.32 32.00 16,650.24

G Section 7: Tiles ,Marble,Screeding ,Punning and Granite

1 Screeding sqft 781.00 80.00 62,480.00
2 Granite Work sqft 161.65 500.00 80,825.00
580,390.10
2 Granite work in Staircase sqft 184.40 500.00 92,200.00
5 Tile in Kitchen,Terrace And Varahanda, Sqft 1,642.31 210.00 344,885.10

I Section 8 : Exterior Design Section

0.00
7 Parking Tile work Sqft 0.00 210.00 -
H Section 9: Skill Special treatment and waterproofing works
1 Membrane Sheet layering sqft 1,155.73 110.00 127,129.75
2 PMM insertion sqft 539.27 30.00 16,178.22
3 Skill's DPC Bitumenous coating sqft 294.60 30.00 8,838.00 202,995.94
4 2K Coating Treatment sqft 1,155.73 30.00 34,671.75
5 Zero Side Polymer Coating Treatment sqft 539.27 30.00 16,178.22

Client Name : Company Stamp

5
Signature : Company Name:
 J Others Items
1 Overhead Watertank and Metal Stand
a. Tank 1000 Ltr-2 Nos Nos 2 15,000.00 30,000.00
b. Metal Stand Nos 1 28,000.00 28,000.00
2 Underground Water tank (8000 Ltr) TS 150,000.00
3 Railling (Stairs) SS Steel Rft 17.91 1,250.00 22,387.50
4 Railing Balconey Toughen Glass Rft 32.00 3,500.00 112,000.00
1,057,222.72
5 Railing on L.Terrace and upper terrace (SS Steel) Rft 117.60 700.00 82,320.00
6 Metal Staircase LS 1 -
7 Boundary Wall(Excluding) TS 1 493,337.33
8 Main Gate LS 1 60,000.00
9 Well (40 Ring) Nos 40 1,000.00 40,000.00
10 Septic Tank and Soak Pit TS 1 39,177.89
Internal Furnishing -
Sub - Total 7,432,291.94
Electrical fittings 222,968.76
Sanitary pipes and fittings 204,300.00
Total including Management Charge 8,252,538.73
Previous Contract Agreement Amount 7,362,375.57

Client Name : Company Stamp

6
Signature : Company Name:
 Sanitary / Bathroom Fitting

S.N. Description Unit Rate Amount Remark

1 Wash basin
Wash Basin : 1 Set Per Bathroom 1 4,800.00 4,800.00

2 Commode
Commode : 1 Set Per Bathroom 1 18,500.00 18,500.00

3 Wall Mixture
All Floor Wall Mixture : 1 Set Per Bathroom 1 6,800.00 6,800.00

4 C- Tap Mixture Mixture

All Floor As necessary 1 4,500.00 4,500.00

5 CP Set : As Feeting Nacessary 1 4,500.00 4,500.00

6 Angle Valve : As Feeting Nacessary

Per Bathroom Nacessary 4 850.00 3,400.00

7 Commod Spray : Per Bathroom 1 set 1 1,550.00 1,550.00

8 Mirror : Per Bathroom 1 Set 1 1,100.00 1,100.00

9 Other Necessary fitting iteam Ls 8,000.00 8,000.00
Sub-Total 53,150.00
Per Bathroom Set - 53150

Total No of Bathroom 2
Sub-Total 106,300.00
10 Buying And Installation of Pipe and Fitting 77,000.00

11 Necessary Cost For Installation 21,000.00

Total Cost 204,300.00
Note:
1. सम्पूर्ण कार्य हरु दक्ष्य कामदारहरु बाट सम्पन गरिने छ ।
2. घर धनी ले इच्छायको खण्डमा ,आपसी समझ्दारिमा ( सामान परिवर्तन गर्न साकिने छ ।
3.( ब्रन्ड )कम्पनिको सामन परिवर्तन हुँदा सामान को मुल्यमा पनि परिवर्तन हुने छ ।
4. आपसी सहमतिमा मात्र कार्य परिवर्तन गर्न पाहिने छ ।
.
Section1. Preliminary consultation upto Naksa Pass

S.no Description unit Nos Length Breadth Height QUANTITY

A Site Visit site measurement and first phase consultation
1 Site Visit and Measurement NOs
2 Conceptual Draft NOs 1.00 1.00
3 2D of each floors NOs 1.00 1.00
4 3D preparation NOs 1.00 1.00
5 Estimation and Financial Analysis NOs 1.00 1.00
B Municipal Drawing Preparation and Naksa Pass
Municipal Drawing Preparation and
1 Naksa Pass Nos 1.00 1.00
Section2 . Preparatory Works

S.no Description unit Nos Length Breadth Height QUANTITY

A Site Visit site measurement and first phase consultation
1 Site Clearance NOs

2 Construction of LAbour Camp NOs 1.00 1.00

Installation and fixing of CCTV

3 around the construction areas NOs 1.00 1.00
Section 3 Levellling and Excavation Works

S.no Description unit Nos Depth Volume

A Levelling Works
Levelling Works 1 LS
B Excavation Works Back fill Backfilling Behind shear wall
S.no Description Area of Footing Nos Depth Volume Volume Discription l b h vol
1 Excavation for footing
Footing 324.00 1 6 1944 388.8
Soil Buy 777.00 1 1.5 1165.5 233.1

0 0
Total 3109.500 388.8 Total 0
Total Volume to excavate From original ground level : 3109.500 cuft
Total Back Fill 388.8 cuft
Soil Cutting 1165.5 cuft
1554.3 cuft
 Section 4 Foundation Preparation Works
S.no Description unit Nos Depth Volume
A Protection Works
Necessary arrangements of sheet piling for protection works 1 LS
B Soil Compaction Works
Necessary compaction works in foundation 1 LS

C Brick Soiling and PCC in Foundation

1 Preparation in foundation NOs 1
S.N Footing Description Area of Footing NO. Thickness Brick Soling (cft) PCC Works(cft)
1 Total Area for working 324.00 1 0.25 81 81
2
Total 81 81

Brick Soiling 81.000 cft

PCC Works 81.000 cft

D Brick Soiling and PCC in GF

1 Necessary compaction works before performing PCC in GF 1 LS
S.N Description Area Nos. Thickness Brick Soling(cft) Pcc Work(cft)
1 Total Area for working 777.00 1 0.25 194.25 194.25

Total 194.25 194.25

Brick Soiling 194.250 cft

PCC Works 194.250 cft
 Footing Estimator
S.N Footing Description Area of Footing Perimeter Thickness Total

Visualize the footing type Total Volume Total Area for

with dimension from Calculate the area of footing Measure Perimeter of Obtain the thickness from (Calculated Formwork
Instruction to the estimators structural drawing from AutoCAD footing from AutoCAD structural drawing Nos. Automatically) Total Area (Calculated )
1 F1 36 24.00 1.67 9.00 540.00 324.00 360.00
2 F2 49 28.00 1.67 0.00 0.00 0.00 0.00
Total 85.00 52.00 540.00 324.00 360.00

Column Estimator
Discription Sectional Area Height Perimeter Nos VOL(cuft) Area(sqft) No of storey
Up To Plinth
C1 1.36 4.75 4.67 9.00 58.19 199.50

Up To Top
C1 1.36 8.33 4.67 22.00 249.44 855.21

Total 307.62 1054.71

Slab Estimator
Discription Slab Area(sqft) Thickness Total Volume(cft) Area For formwork(sqft)
Ground Floor 777.000 0.417 323.750 777.000
First Floor 837.000 0.417 348.750 837.000
Second Floor 0.000 0.417 0.000 0.000
Top Floor 280.310 0.417 116.796 280.310
STAIRCASE 135.420 0.417 56.425 135.420
Total 845.72 2029.73
1320.900

Beam Estimator
S.N Strap Beam Lower Tie Beam Upper Tie Beam Ground Floor Beam First Floor Beam Second Floor Beam Stair Secondary Top Floor
Size 14 9 9 9 9 9 9 9
22 12 12 10 10 10 10 10
Section 2.139 0.750 0.750 0.625 0.625 0.625 0.625 0.625

Length Along Y Axis

29.100 118.200 147.300 147.300 147.300 0.000 14.000 62.400

Volume 62.242 88.65 110.475 92.0625 92.0625 0 8.75 39

Area 106.700 236.400 294.600 245.500 245.500 0.000 23.333 104.000

Beam Total 493.242 cuft

Formworks 1256.033 sqft

Shear Wall Estimator

Grid Thickness Height Length Nos Volume Area
0.750 9.33 0 0 0.00 0.00
Total 0.00
 Sill Band and Lintel Band Estimator
Discription Length Breadth Thickness Volume Area
Ground Floor 126.100 0.75 0.25 47.29 126.10
46.600 0.333 0.25 7.77 46.60
First Floor 85.800 0.75 0.25 32.18 85.80
66.700 0.333 0.25 11.12 66.70
Second Floor 0.000 0.750 0.25 0.00 0.00
0.000 0.333 0.25 0.00 0.00
Top Floor 57.670 0.75 0.25 21.63 57.67
0.000 0.333 0.25 0.00 0.00
Upper + Lower Terrace 166.900 0.333 0.25 27.82 166.90

Total 147.79 549.77

Summary
S.N Description Qty (cuft) Formworks (sqft) Remarks
A Footing 540.00 360.00
B Beams 493.24 1256.03
C Columns 307.62 1054.71
D Slabs 845.72 2029.73
F Sill and Lintel 147.79 549.77
Total 2334.38 5250.25

E Shear Walls 0.00 0.00

Reinforcement Work Reinforcement For Shear Wall

1.50% of RCC FOR

1.70% of RCC 39.684 ft3 SHEAR WALL 0.000 ft3
1.124 m3 0.000 m3
8821.382 kg 0.000 Kg

Reinforcement Total 8821.38 Kg

Section 6 Doors Windows and Opening Schedule
Paste the opening Schedule

Deduction Deduction
in Brick in wall Deduction
Associated Wall Masonary plasters in Paintings
S.N Description thickness N0 L B H Area(sqft) Walls (cft) (sqft) (sqft)

DOOR
1 MAIN DOOR MD1 0.750 1 4.000 1.000 8.000 32.000 24 64 64
2 MAIN DOOR MD2 0.750 0 3.500 1.000 8.000 0.000 0 0 0
3 D1 0.417 6 3.000 1.000 7.000 126.000 52.5 252 252
4 D2 0.417 2 2.500 1.000 7.000 35.000 14.5833333 70 70
WINDOW 193.000
1 W1 0.750 8 6.000 1.000 4.000 192.000 144 384 384 48
2 W2 0.750 0 5.000 1.000 4.500 0.000 0 0 0 0
3 V1 0.750 2 2.000 1.000 2.000 8.000 6 16 16 4
3 W3(Staircase Window) 0.750 1 4.000 1.000 7.830 31.320 23.49 62.64 62.64 4
4 SD1 0.750 2 6.000 1.000 8.000 96.000 72 192 192 12
5 SD2 0.417 0 6.000 1.000 7.500 0.000 0 0 0 0
65.000 327.320 56

Total 336.573333 1040.64 1040.64

Summary
Area of Length of Volume of
S.N Description Nos panel frame Frame
3"*4"
1 Main Doors (Wood) 1.000 32.000 24.000 2

2 Internal Doors (Wood) 8.000 161.000 #REF! #REF!

4 Windows (upvc) 13.000 327.320
0.000
Section 7 Wall Plaster and Painting Estimation

Brick Masonary
S.N Description unit Nos Length Breadth Height Volume
A Brick Masonary Walls
a Under the plinth (Toe Walls) nos
1 Total walls area from cad cft 147.30 4.75 699.68

b Ground floor Walls

1 Total walls area from cad 9" cft 1.00 94.57 8.33 787.81
2 Total walls area from cad 4" cft 1.00 19.43 8.33 161.87

c First Floor Wall

1 Total walls area from cad 9" cft 1.00 64.35 8.33 536.04
2 Total walls area from cad 4" cft 1.00 27.81 8.33 231.69

d Second Floor Wall

1 Total walls area from cad 9" cft 1.00 0 8.33 0.00
2 Total walls area from cad 4" cft 1.00 0 8.33 0.00

d Top Floor Wall

1 Total walls area from cad 9" cft 1.00 43.25 8.33 360.29
2 Total walls area from cad 4" cft 1.00 0.00 8.33 0.00
d Parapet Walls
1 Varahanda cft 1.00 0.00 2.00 0.00
2 Upper Terrace cft 1.00 49.04 3.00 147.12
3 Lower Terrace cft 1.00 0.00 2.00 0.00
147.12

Summary
Brick Masonary
S.N Description (cft) Plaster Paint
1 Toe Wall 699.68 8920.25 8920.25
2 Ground floor 949.68
3 First Floor 767.73
4 Second Floor 0.00
5 Top Floor 360.29
6 Parapet walls 147.12
8 Deduction from opening schedule 336.573333333 1040.64 1040.64
Total 2,587.92 7879.61 7879.61

External
L H A(Sqft)
GF 172.70 9.33 1611.87
FF 152.50 9.33 1423.33
SF 0.00 9.33 0.00
Top Floor 57.67 9.33 538.25
Lower Parapet 113.70 2 227.40
Upper Parapet 53.20 3 159.60
Varahanda 6.00 2 12.00
Deduction in zero side 28.90 18.66 539.27
Total 3433.18

Internal RFF
Walls Celling Beam
L H A(Sqft) A(Sqft) A(Sqft)
GF 172.70 8.33 1439.17 777 927.5
FF 152.50 8.33 1270.83 0
SF 0.00 8.33 0.00 0
Top Floor 57.67 8.33 115.34 280.31
Staircase 47.5 8.33 142.50 135.42
Lower Parapet 113.70 2 227.40
Upper Parapet 53.20 3 159.60
Varahanda 6.00 2 12.00
Total 3366.84
TOTAL 6800.01933 1192.73 927.5
 Screeding , Punning , Tiles , Marbles , Granite , Parqueting
2 inch
S.no Description unit Nos Length Breadth Area Tiles(sqft) Marble(sqft) Granite(sqft) Parqueting (sqft) Screeding(sqft) Punning(sqft)
A Ground Floor
1 Guest Room 1.00 117.50 117.50
2 Kitchen/Dining 1.00 151.90 151.90 151.90
3 Living 1.00 163.39 163.39
4 Stair Passage 1.00 161.65 161.65 161.65

B First Floor
1 Bedroom 1 1.00 112.90 112.90
2 Bedroom 2 1.00 126.43 126.43
3 Bedroom 3 1.00 141.39 141.39
4 Living 1.00 118.06 118.06
5 Balcony 1.00 120.57 120.57 120.57

E Upper Terrace
1 Floor 1.00 837.00 837.00
2 Skirting 1.00 49.00 49.00

E Lower Terrace
1 Floor 1.00 0.00 0.00
2 Skirting 1.00 0.00 0.00

E1
Granite Work on Window Base
Total Lenght of Window 1.00 65.00 1.08 70.42
Lower Terrace 1.00 113.70 1.08 123.18
Upper Terrace 1.00 53.20 1.08 57.63

F Staircase
(With Nosing)(Double Moulding)
1 Risers 30 70 70.00
2 Trades 16 53.333333 53.33
3 Landing 2 44.4 44.40
4 Skirting 1 16.666667 16.67
184.4
F Bathrooms
1 Ground Floor
a Common T/B
Floor 1.00 33.67 33.67
Wall 1.00 208.25 208.25

2 First Floor
a Common T/B
Floor 1.00 33.67 33.67
Wall 1.00 208.25 208.25

G Parking Tiles
Parking Tiles 1.00 0.00 0.00

Total 1,642.31 0.00 346.05 0.00 781.00 0.00

Summary
S.N Description Area(sqft)
1 Tiles Works 1,642.31
2 Granite Works 346.05
3 Marble Works 0.00
4 Screeding 781.00

5 Punning 0.00
6 Parqueting Works 0.00
Section 9 Special Treatment and Waterproofing

S.no Description unit Nos Length Breadth Area

A At Plinth Beam
Provision of Bituminous
coating sqft 1.00 147.30 0.75 110.48
Provision of Waterproofed
B At Bathroom
Membrane Sheet Floors
in
Bathroom Floors sqft 208.25
Provision of Waterproofed
C At Terrace Floors
Membrane Sheet in Terrace
Floors sqft 837.00
D At Construction
Application Joint
of Bituminous
layering
Provisioninofpotential joints
PMM Mortar
sqft 0.00
D At Zero Side
insertion Punning
before Walls
applying
Plaster works sqft 1.00 28.90 18.66 539.27

Summary of Works
S.N Description of works Quantity
1 Membrane Sheet layering 1,155.73
2 PMM insertion 539.27

False Ceilling
Floor Discription Unit Rate Area Price(Rs)
GF
Living + Dinning sqft 210.00 0
FF
Master Bedroom sqft 210.00 1.00 210
TF
Living Room sqft
Total 210
Section 10 Railing Works

Toughned
S.no Description unit Steel Wood Glass Iron
A Staircase
Provision of Railing in
staircase Rft 13.81
B At Balcony
Provision of Railing in
Balcony RFT 32.00
B At Lower terrace
Provision of railing RFT 0.00
D At Upper terrace

Provision of railing RFT 117.60

Summary of Works
S.N Description of works Quantity Unit
1 SS Steel Railing 131.41 Running Feet
2 MS Railing
3 Wooden Railing 0.00
4 Toughned glass Railing 32.00
 Boundary wall
S,N Description of work unit no Length Breadth height qty ( cu.ft)
1 Earth work cu.ft 1 137.60 1.5 2.5 516
2 soling work sq.ft 1 137.60 1.5 0.25 51.6
3 pcc work cu.ft 1 137.60 0.75 0.25 25.8
4 Stone / Brick work up to ground level cu.ft 1 137.60 0.75 2.6 268.32
5 Brick work upto 4 ft above ground level cuft 1 137.60 0.75 4 412.8

s.n Description of work unit Qty ( ft) Qty ( m) Rate Amount Remarks
1 Earth work cu.ft 516 14.61 23 7540.53
2 soling work cuft 51.6 1.46 80 4128.00
3 pcc work cu.ft 25.8 0.73 400 10320.00
4 stone work up to ground level cu.ft 268.32 7.60 450 120744.00
5 Brick work upto 4 ft above ground level cuft 412.8 11.69 446 184108.80
6 Railing work Rft 137.6 137.60 450 61920.00
6 Plaster Work 1100.80 1100.80 70 77056.00
6 Paint Work 1100.80 1100.80 25 27520.00

Total 493,337.33
 UNDER GROUND WATER TANK INTERNAL FINAL

S,N Description of work unit no Length Breadth height qty ( cu.ft)

1 Earth work cu.ft 1 12 8 5 480
2 Soling work sq.ft 0 8 8 0.21 13.33
3 Pcc work cu.ft 0 8 8 0.21 13.33
4 Shorter Shear wall cuft 2 8 0.5 5 40.00
5 Longer Shear Wall cu.ft 2 12 0.5 0.21 2.50
6 Base Slab cuft 1 12 8 0.33 32.00
7 Top Slab cuft 1 12 8 0.33 32.00
8 Reinforcement cuft 1.60
cum 0.05
kg 355.11
9 Slab Cover (Iron) Per piece 1

S.N Description of work unit no Qty ( m) Rate Amount Remarks

1 Earth work cu.ft 1 330 23 7590
2 soling work sq.ft 1 13.75 100 1375
3 pcc work cu.ft 1 13.75 280 3850
4 SHEARWALL RCC WORK cu.ft 1 296.00 500 148000.00
5 REINFORCEMENT WORK KG 1 355.105798875 150 53265.86983125
6 Plaster Work sq.ft 1 200 80 16000
7 CAP PIC 1 1 3500 3500

Total 233580.86983125
 SOAK PIT
S,N Description of work Unit No Length Breadth height qty ( cu.ft)
1 Earth work cu.ft 1 4 4 4 64
2 soling work sq.ft 0 0 0 0
3 pcc work cu.ft 0 0 0 0 0
4 BRICK WORK UP TO GROUND cu.ft 1 4 4 4 64
5 RCC WORK cuft 1 4 4 0.33 5.28
6 REINFORCEMENT KG 1 11
7 PIPE ( 2 PIC 6 INCH) PIC 2 2

S.N Description of work unit Qty ( ft) Qty ( m) Rate Amount Remarks
1 Earth work cu.ft 64 1.812517700368 721 1306.825261965
2 soling work sq.ft 0 0 750 0
3 pcc work cu.ft 0 0 15747 0
4 BRICK WORK UP TO GROUND cu.ft 64 1.812517700368 15000 27187.76550552
5 RCC WORK cuft 5.28 0.14953271028 17944.56 2683.298691589
6 REINFORCEMENT KG 11 150 1650
7 PIPE ( 2 PIC 6 INCH) PIC 2 4000 8000
Total 39177.88945908
 Final Rate Analysis / No Change
1.Soil Excavation
1.1Hard Clay and soft type gravel mix soil up to 30 cm depth, transported up to 10 m. and lift 1.5 m.

S.N. Description Unit

1 Labors
1.1 Unskilled No.
2 Materials
2.1 Hand Equipments 3% of unskilled

Rate Nrs.

Nrs.
1.2 Soft and silts type clay excavation, transported 10 m lead and 1.5m lift

S.N. Description Unit

1 Labors
1.1 Unskilled No.
2 Materials
2.1 Hand Equipments3% of unskilled

Rate Nrs.
Nrs.water and compacted by lab
Earth filling by ordinary soil in 15-cm. Layer spraying sprinkling
2 distant.

S.N. Description Unit

1 Labors
1.1 Unskilled No.

Rate Nrs.
Nrs.

3 Flat Brick Soling (Per 10 Sq.m. )

S.N. Description Unit

1 Labors
 1.1 Skilled No.

1.2 Unskilled No.

2 Materals

2.1 Brick No.

2.3 Sand cum

Rate Nrs.
Nrs.
4 First
Brickfloor
workand above, chimney made brick, making mix (1:4) C/S mortar, transportation of ma
4.1 cu. m.)

S.N. Description Unit

1 Labors
1.1 Skilled No.
1.2 Unskilled No.
1.3. Helper No.
2 Materals
2.1 Brick No.
2.2 Cement MT
2.3 Sand cum
2.4 Scafolding 3% of helper

Rate Nrs.
Nrs.mortar, transportation of ma
First floor and above, chimney made brick, making mix (1:6) C/S
4.1 cu. m.)

S.N. Description Unit

1 Labors
1.1 Skilled No.
1.2 Unskilled No.
1.3. Helper No.
2 Materals
2.1 Brick No.
2.2 Cement MT
2.3 Sand cum
2.4 Scafolding 3% of helper

Rate Nrs.
Nrs.
 5 Stone Masonry Works
5.1 Rubble stone masonry wall, making mix (1: 6) C/S mortar transported of martial s up to 10 m.

S.N. Description Unit

1 Labors
1.1 Skilled No.
1.2 Unskilled No.
2 Materals
2.1 Block stone cum
2.2 Bond stone cum
2.3 Cement M.T
2.4 Sand cum

Rate Nrs.
Nrs.
5.2 Stone filling on foundation plinth, leveled, transportation of material up to 30 m.

S.N. Description Unit

1 Labors
1.2 Unskilled No.
2 Materals
2.1 Block stone cum
2.2 Bond stone cum

Rate Nrs.
Nrs.
6 Plain Cement Concrete (PCC)
6.1 For foundation, wall, transportation up to 30 m. PCC (1:3:6)

S.N. Description Unit

1 Labors
1.1 Skilled No.
1.2 Unskilled No.
2 Materals
2.1 Cement M.T
2.2 40mm Aggrigate cum
2.3 20 mm Aggrigate cum
2.4 Sand cum

Rate Nrs.
Nrs.

6.2 For foundation, wall, transportation up to 30 m. PCC (1:2:4)

S.N. Description Unit
1 Labors
1.1 Skilled No.
1.2 Unskilled No.
2 Materals
2.1 Cement M.T
2.2 40mm Aggrigate cum
2.3 20 mm Aggrigate cum
2.4 10 mm Aggrigate cum
2.4 Sand cum

Rate Nrs.
Nrs.

6.3 PCC (1:2:4) on superstructure, deck, slab, beam on cement concrete, up to 30 m. transportatio

S.N. Description Unit

1 Labors
1.1 Skilled No.
1.2 Unskilled No.
2 Materals
2.1 Cement M.T
2.2 40mm Aggrigate cum
2.3 20 mm Aggrigate cum
2.4 10 mm Aggrigate cum
2.4 Sand cum

Rate Nrs.
Nrs.

7 Wooden form work as per drawing after casting

S.N. Description Unit

1 Labors
1.1 Skilled No.
1.2 Unskilled No.
2 Materals
2.1 General wood cum
2.2 Nail kg

Rate Nrs.
Nrs.
 8

,mmmmmmmmmmmmmm,,,,,,,,
 No Change

o 10 m. and lift 1.5 m. Materials

Per 1 per.Cu.m. 1 Skilled
Quantity Rate Per Unit Amount Remarks 2 Unskilld
3 Brick
1 800 800 4 Stone
5 Bond stone

Cement( For Column

1.00 1100 24.0 6 and Foundation)
Total 824.00 7 Sand

824.00 per.Cu.m. 8 Aggrigate above 20m

Aggrigate below 20
23.34 per.Cu.Ft. 28.00 9 mm
.5m lift 10 Sal wood
Common wood for
Per 1.00 per.Cu.m. 11 scafoldimg
Quantity Rate Per Unit Amount Remarks Reinforcement
12 above10
13 Binding wire
1 800 800.00 14 Nail and peg
15 White cement
1.00 24 24.00 16 Snocempaint
Total 824.00 17 Enamel paint
824.00 per.Cu.m. 18 Astar (Primer)
23.34 per.Cu.Ft.
ng water and compacted by labor transported by soil from 10 m. 19 Gum
20 150mm chukul
Per 1.00 per.Cu.m. 21 300mm chukul
Quantity Rate Per Unit Amount Remarks 22 100mm hing/kabja
23 75mm hing /kabja
1.00 800 800.00 24 Handle
Total 800.00 25 250 mm locking set
800.00 per.Cu.m. 26 4 mm glass
22.46 per.Cu.Ft. 27 3 mm glass
it doesn’t include carrying of water cost 28 Hold fast
29 Screw nail
Per 10.00 Sq.m. 30 Listic
Quantity Rate Per Unit Amount Remarks 31 26 gauge CGI sheet
32 24 gauge CGI sheet
 0.5 1200 600.00 26 Gauge CGI sheet
33 (color )
1 800 800.00 24 gauge CGI sheet
34 ( color )
0.00 26 gaugeCGI sheet
35 ridge ( color)
420.00 15 6,300.00 36 CGI sheet ridge
0.71 1142.54 811.21 37 7mm nut and bolt
Total 8,511.21 38 bitween washer
8,511.21 per.Sq.m. 39 8mm J K hook
786.32 per.Sq.Ft. 40 porcelin glazed tiles
/S mortar, transportation of materials up to 30 m. distance. (Per 1 41 100mm chukul

Per 1.00 per.Cu.m.

Quantity Rate Per Unit Amount Remarks 100

1.50 1200 1,800.00

2.2 800 1,760.00
0.7 800 560.00
0.00
560 15 8,400.00
0.1 15800 1,580.00
0.28 1142.54 319.91
16.80
Total 14,436.71
14,436.71 per.Cu.m.
405.4 per.Cu.Ft.
/S mortar, transportation of materials up to 30 m. distance. (Per 1

Per 1 per.Cu.m.
Quantity Rate Per Unit Amount Remarks

1.5 1200 1800

2.2 800 1760
0.7 800 560 4120
0
560 19 10640
0.07 14000 980 700
0.3 3383.072455 1015 95 12652
17
Total 16772
16772 per.Cu.m.
470.96643 per.Cu.Ft.
sported of martial s up to 10 m.
Per 1 per.Cu.m.
Quantity Rate Per Unit Amount Remarks

1.5 0 0
4.2 0 0

1 2787.12 2787.12
0.1 2787.12 278.71
0.106 20000 2120
0.47 3400 1598
Total 6783.83
6783.83 per.Cu.m.
192.25 per.Cu.Ft.
terial up to 30 m.
Per 1 per.Cu.m.
Quantity Rate Per Unit Amount Remarks

1.5 0 0

1 2787.12 2787.12
0.2 2787.12 557.42
Total 3344.54
3344.54 per.Cu.m.
94.78 per.Cu.Ft.

Per 1 per.Cu.m.
Quantity Rate Per Unit Amount Remarks

1 0 0
4 0 0

0.22 20000 4400

0.65 4400 2860
0.24 4400 1056
0.47 3400 1598
Total 9914
9914 per.Cu.m.
280.95 per.Cu.Ft.
 Per 1 per.Cu.m.
Quantity Rate Per Unit Amount Remarks

1 0 0
4 0 0

0.32 20000 6400

0.52 4400 2288
0.22 4400 968
0.11 4400 484
0.445 3400 1513
Total 11653
11653 per.Cu.m.
330.23 per.Cu.Ft.

crete, up to 30 m. transportation PCC (1:1.5:3) on superstructure, de

Per 1 per.Cu.m.
Quantity Rate Per Unit Amount Remarks S.N. Description
1 Labors
1.5 1200 1800 1.1 Skilled
7 900 6300 8100 1.2 Unskilled
2 Materals
0.32 15000 4800 750 2.1 Cement
0.52 3205.02 1666.6083252 750 2.2 40mm Aggrigate
0.22 3205.02 705.1035222 9500 100 2.3 20 mm Aggrigate
0.11 3205.02 352.5517611 2.4 10 mm Aggrigate
0.445 3205.02 1426.2321245 2.4 Sand
Total 17050.495733 8950.49573295
17050.496 per.Cu.m. 19608.070093 Rate
478.79468 per.Cu.Ft.

Per 10 per.sq.m.
Quantity Rate Per Unit Amount Remarks 52100

1.72 0 0
2.56 0 0

0.07 45687.6 3198.13

2.5 100 250
Total 3448.13
344.81 per.S.M.
32.05 per.S.Ft
b
Unit Rate Per unit
NO. 1200
NO. 800
NO. 15
cft 1000
cft 105

mt 15800 per bag 790 50 15.8

cum 1142.54 per nissan 9500 90 105.5555555556

cum 4400

cum 4400
cum 210798

cum 45687.6

mt 86000
kg 100
kg 100
kg 26.375
kg 65
lit. 250
lit. 268
kg 180
NO. 67
NO. 107
NO. 28
NO. 43
set. 32
NO. 227
sqm 710.0544
sqm 559.4368
NO. 125
NO. 3
rm 59.04
sqm 237
sqm 281
sqm 294

sqm 370

rm 100
rm 100
NO. 30
NO. 2
NO. 15
sqm 1400
NO. 60

9500
95
3383.072455
:3) on superstructure, deck, slab, beam on cement concrete, up to 30 m. transportation
Per 1 per.Cu.m.
Unit Quantity Rate Per Unit Amount Remarks

No. 0.8 0 0
No. 7 0 0

M.T 0.4 18000 7200

cum 0 4400 0
cum 0.57 4400 2508
cum 0.29 4400 1276
cum 0.425 4400 1870
Total 12854
Nrs. 12854 per.Cu.m.
Nrs. 330 per.Cu.Ft.
 15800
1142.543888889
 BUILDING SUMMARY
SN Particulars Quantity Unit Wet Quantity Unit Cement OPC (No.) Cement PPC (No.) Sand (cuft) Plaster Sand (cuft) Aggregate (cuft) Brick (No.)
1 Total RCC work (M20) 2,334.38 cub. ft 3,594.94 cub. ft 531.40 980.437908333 1960.87581666667
2 Total PCC work (M15) 275.25 cub. ft 423.89 cub. ft 57.44 141.295 282.59
3 Total Plaster work (1:4) 1.00 sq.ft 0.0641666666667 cub. ft 0.0104336043360434 0.0513333333333333
4 Total Plaster work (1:6) 7,879.61 sq.ft 505.60826555556 cub. ft 58.7233757904246 433.378513333333
5 Masonary wall (1:4) 2,587.92 cub. ft 168.214660553333 822.96 28,467.10
6 Brick Soling 1,101.00 sq. ft 3,918.15
7 Sand filling 0.00 sq. ft 0
8 Rebar 8.82 MT
9 Screeding (1:2:4) 781.00 sq. ft 150.3425 sq. ft 20.37 50.1141666667 100.228333333333
10 Tile (1:4) 1,826.71 sq. ft 117.21389166667 sq.ft 19.06 93.7711133333
11 Marble (1:4) 161.65 sq. ft 10.372541666667 sq. ft 1.69 8.29803333333
TOTAL SUM 629.957026196929 321.81 1273.91622167 1256.38772445067 2343.69415 32385.245868

Total Quantity including wastages of 10%

Cement OPC 819 bags
Cement PPC 418 bags
Sand (Khasro) 1656 cu.ft
Sand (double washed) 1633 cu.ft
Aggregate 3047 cu.ft
Brick 42101 No.
Rainforcement 8,821.38 Kg
x0
1.1Hard Clay and soft type gravel mix soil up to 30 cm depth, transported up to 10 m. and lift 1.5 m.
Per 1
S.N. Description Unit Quantity Rate Per Unit Amount
1 Labors
1.1 Unskilled No. 1 1000 1000
2 Materials
2.1 Hand
Equipments 3%
of unskilled 1 1100 30.0
Total 1030
Rate Nrs. 1030 per.Cu.m.
Nrs. 29.17 per.Cu.Ft. 35.0042480884
1.2 Soft and silts type clay excavation, transported 10 m lead and 1.5m lift
Per 1
S.N. Description Unit Quantity Rate Per Unit Amount
1 Labors
1.1 Unskilled No. 1 80 80
2 Materials
2.1 Hand
Equipments3%
of unskilled 1 2.4 2.4
Total 82.4
Rate Nrs. 82.4 per.Cu.m.
Nrs. 2909.54 per.Cu.Ft.
Earth filling by ordinary soil in 15-cm. Layer spraying sprinkling water and compacted by
2 labor transported by soil from 10 m. distant.
Per 1
S.N. Description Unit Quantity Rate Per Unit Amount
1 Labors
1.1 Unskilled No. 1 0 0
Total 0
Rate Nrs. 0 per.Cu.m.
Nrs. 0 per.Cu.Ft.
it doesn’t include carrying of water cost
3 Flat Brick Soling (Per 10 Sq.m. )
Per 10
S.N. Description Unit Quantity Rate Per Unit Amount
1 Labors
1.1 Skilled No. 0.5 0 0
1.2 Unskilled No. 1 0 0
2 Materals
2.1 Brick No. 420 16 5040
2.3 Sand cum 0.71 3400 2414
 Total 7454
Rate Nrs. 745.4 per.Sq.m.
Nrs. 69.29 per.Sq.Ft.
4 First
Brickfloor
workand above, chimney made brick, making mix (1:4) C/S mortar, transportation
4.1 of materials up to 30 m. distance. (Per 1 cu. m.)
Per 1
S.N. Description Unit Quantity Rate Per Unit Amount
1 Labors
1.1 Skilled No. 1.5 0 0
1.2 Unskilled No. 2.2 0 0
1.3. Helper No. 0.7 0 0
2 Materals
2.1 Brick No. 560 15 8400
2.2 Cement MT 0.1 20000 2000
2.3 Sand cum 0.28 3400 952
2.4 Scafolding 0
3% of helper Total 11352
Rate Nrs. 11352 per.Cu.m.
Nrs. chimney made brick,
First floor and above, 321.7 per.Cu.Ft.
making mix (1:6) C/S mortar, transportation
4.1 of materials up to 30 m. distance. (Per 1 cu. m.)
Per 1
S.N. Description Unit Quantity Rate Per Unit Amount
1 Labors
1.1 Skilled No. 1.5 1200 1800
1.2 Unskilled No. 2.2 800 1760
1.3. Helper No. 0.7 800 560
2 Materals 0
2.1 Brick No. 560 19 10640
2.2 Cement MT 0.07 14000 980
2.3 Sand cum 0.3 3383.072455 1015
2.4 Scafolding 17
3% of helper Total 16772
Rate Nrs. 16772 per.Cu.m.
Nrs. 470.966432484 per.Cu.Ft.

5 Rubble
Stone Masonry Works wall, making mix (1: 6) C/S mortar transported of martial s up to
stone masonry
5.1 10 m.
Per 1
S.N. Description Unit Quantity Rate Per Unit Amount
1 Labors
1.1 Skilled No. 1.5 0 0
1.2 Unskilled No. 4.2 0 0
2 Materals
 2.1 Block stone cum 1 2787.12 2787.12
2.2 Bond stone cum 0.1 2787.12 278.71
2.3 Cement M.T 0.106 20000 2120
2.4 Sand cum 0.47 3400 1598
Total 6783.83
Rate Nrs. 6783.83 per.Cu.m.
Nrs. 192.25 per.Cu.Ft.
5.2 Stone filling on foundation plinth, leveled, transportation of material up to 30 m.
Per 1
S.N. Description Unit Quantity Rate Per Unit Amount
1 Labors
1.2 Unskilled No. 1.5 0 0
2 Materals
2.1 Block stone cum 1 2787.12 2787.12
2.2 Bond stone cum 0.2 2787.12 557.42
Total 3344.54
Rate Nrs. 3344.54 per.Cu.m.
Nrs. 94.78 per.Cu.Ft.
6 Plain Cement Concrete (PCC)
6.1 For foundation, wall, transportation up to 30 m. PCC (1:3:6)
Per 1
S.N. Description Unit Quantity Rate Per Unit Amount
1 Labors
1.1 Skilled No. 1 0 0
1.2 Unskilled No. 4 0 0
2 Materals
2.1 Cement M.T 0.22 20000 4400
2.2 40mm cum 0.65 4400 2860
Aggrigate
2.3 20 mm cum 0.24 4400 1056
Aggrigate
2.4 Sand cum 0.47 3400 1598
Total 9914
Rate Nrs. 9914 per.Cu.m.
Nrs. 280.95 per.Cu.Ft.

6.2 For foundation, wall, transportation up to 30 m. PCC (1:2:4)

Per 1
S.N. Description Unit Quantity Rate Per Unit Amount
1 Labors
1.1 Skilled No. 1 0 0
1.2 Unskilled No. 4 0 0
2 Materals
2.1 Cement M.T 0.32 20000 6400
2.2 40mm cum 0.52 4400 2288
Aggrigate
 2.3 20 mm cum 0.22 4400 968
Aggrigate
2.4 10 mm cum 0.11 4400 484
Aggrigate
2.4 Sand cum 0.445 3400 1513
Total 11653
Rate Nrs. 11653 per.Cu.m.
Nrs. 330.23 per.Cu.Ft.
PCC (1:2:4) on superstructure, deck, slab, beam on cement concrete, up to 30 m.
6.3 transportation
Per 1
S.N. Description Unit Quantity Rate Per Unit Amount
1 Labors
1.1 Skilled No. 1.5 1200 1800
1.2 Unskilled No. 7 900 6300
2 Materals
2.1 Cement M.T 0.32 15000 4800
2.2 40mm cum 0.52 3205.02 1666.6083252
Aggrigate
2.3 20 mm cum 0.22 3205.02 705.1035222
Aggrigate
2.4 10 mm cum 0.11 3205.02 352.5517611
Aggrigate
2.4 Sand cum 0.445 3205.02 1426.23212445
Total 17050.495733
Rate Nrs. 17050.495733 per.Cu.m. 19608.0700929
Nrs. 478.794680332 per.Cu.Ft.

7 Wooden form work as per drawing after casting

Per 10
S.N. Description Unit Quantity Rate Per Unit Amount
1 Labors
1.1 Skilled No. 1.72 0 0
1.2 Unskilled No. 2.56 0 0
2 Materals
2.1 General cum 0.07 45687.6 3198.13
wood
2.2 Nail kg 2.5 100 250
Total 3448.13
Rate Nrs. 344.81 per.S.M.
Nrs. 32.05 per.S.Ft
,mmmmmmmmmmmmmm,,,,,,,,
m. and lift 1.5 m. Materials Unit Rate
per.Cu.m. 1 Skilled NO. 1200
Remarks 2 Unskilld NO. 1000
3 Brick NO. 15
4 Stone cum 2787.12
5 Bond stone cum 2787.12

6 Cement( For Column and Foundamt 20000

7 Sand cum 3400
8 Aggrigate above 20m cum 4400
9 Aggrigate below 20 mm cum 4400
ift 10 Sal wood cum 210798
per.Cu.m. 11 Common wood for scafoldimg cum 45687.6
Remarks 12 Reinforcement above10 mt 86000
13 Binding wire kg 100
14 Nail and peg kg 100
15 White cement kg 26.375

16 Snocempaint kg 65
17 Enamel paint lit. 250
18 Astar (Primer) lit. 268
ater and compacted by 19 Gum kg 180
20 150mm chukul NO. 67
per.Cu.m. 21 300mm chukul NO. 107
Remarks 22 100mm hing/kabja NO. 28
23 75mm hing /kabja NO. 43
24 Handle set. 32
25 250 mm locking set NO. 227
26 4 mm glass sqm 710.0544
27 3 mm glass sqm 559.4368
28 Hold fast NO. 125
29 Screw nail NO. 3
Sq.m. 30 Listic rm 59.04
Remarks 31 26 gauge CGI sheet sqm 237
32 24 gauge CGI sheet sqm 281
33 26 Gauge CGI sheet (color ) sqm 294
34 24 gauge CGI sheet ( color ) sqm 370
35 26 gaugeCGI sheet ridge ( color)rm 100
36 CGI sheet ridge rm 100
37 7mm nut and bolt NO. 30
 38 bitween washer NO. 2
39 8mm J K hook NO. 15
40 porcelin glazed tiles sqm 1400
ortar, transportation 41 100mm chukul NO. 60

per.Cu.m.
Remarks 100 9500
95
3383.072455

ortar, transportation

per.Cu.m.
Remarks

4120

700
95 12652

ed of martial s up to

per.Cu.m.
Remarks
l up to 30 m.
per.Cu.m.
Remarks

per.Cu.m.
Remarks

per.Cu.m.
Remarks
, up to 30 m.
PCC (1:1.5:3) on superstructure, deck, slab, beam on cement concrete, up to 30 m
per.Cu.m.
Remarks S.N. Description Unit Quantity
1 Labors
1.1 Skilled No. 0.8
8100 1.2 Unskilled No. 7
2 Materals
750 2.1 Cement M.T 0.4
750 2.2 40mm Aggrigate cum 0
9500 100 2.3 20 mm Aggrigate cum 0.57
2.4 10 mm Aggrigate cum 0.29
2.4 Sand cum 0.425
8950.495733 Total
Rate Nrs. 12854
Nrs. 330

per.sq.m.
Remarks 52100
b
Remarks

For Beam and Slab For Brick Masonary

16000 45030.5
n cement concrete, up to 30 m. transportation
Per 1 per.Cu.m.
Rate Per Unit Amount Remarks

0 0
0 0

18000 7200
4400 0
4400 2508
4400 1276
4400 1870
12854
per.Cu.m.
per.Cu.Ft.