Construction Cost Estimation Summary
Client Name : Bibek Subedi
S.N Description Unit Quantity Rate Amount Cum Sum
B Section 1 :Design an Municipal Work
1 Naksa Pass LS 1 1.00 1.00 1.00
B Section 2:Levelling and Excavation Works
1 Excavation works cft 1,080.00 23.34 25,203.06
39,309.77
2 Back Fill In Excavated Area and Soil Management Cost cft 604.50 23.34 14,106.71
C Section 3 :Foundation Protection and preparation works
1 Compaction Works in foundations LS 1.00 5,000.00 5,000.00
2 Brick Soiling in Footing and GF Level cft 270.000 78.63 21,230.64 51,776.01
3 PCC Works in Footing and GF Level cft 67.500 378.45 25,545.38
D Section 4 :RCC ,Reinforcement and Shuttering Works
1 M20 concrete (Footing,Beam,Column ) cft 690.38 470.00 324,476.25
2 Slab M20 concrete with Mesh ( Slab ) cft 710.00 820.00 582,200.00
3 Reinforcement kg 4,980.60 145.00 722,186.28
4 Shuttering Works sqft 1455.00 20.00 29,100.00
Column -ISMC-200 With Battem ( Including Double Base
5 Plate ,Bolting [Link] Losses ) Kg 7000.00 182.00 1,274,000.00 1,165,546.00
Main Beam -ISMB 200 ( Including Stiffner ,Bolting [Link]
6 Losses ) Kg 14350.00 182.00 2,611,700.00
S.B Both Way -ISMB-150 ( Including Stiffner ,Bolting
7 [Link] Losses ) Kg 5877.60 182.00 1,069,723.20
F Section 6:Opening Schedule
1 Windows (UPVC) sqft 1265.000 720.00 910,800.00
2 Shutter nos 1008.000 550.00 554,400.00 1,562,700.00
3 Door 3 Nos (Frame and Ready Made Shutter ) Nos 5.000 19,500.00 97,500.00
G Section 7:Walls /Plasters/Painting
1 Brick Masonary cft 5,143.00 446.00 2,293,778.00
2 Cement Board ( 6 MM ) sqft 5,143.00 - -
3 Plaster Works sqft 8,959.00 80.00 716,720.00
3,507,858.00
4 False Ceiling sqft 1,112.00 125.00 139,000.00
5 Painting Works sqft 8,959.00 40.00 358,360.00
H Section 8:Tiles ,Marble,Screeding ,Punning and Granite
1 Screeding sqft 4,594.00 80.00 367,520.00
2 Granite Work ( Base Rate 220 ) sqft 0.00 - - 577,520.00
3 Tile In Bathroom sqft 1,050.00 200.00 210,000.00
J Others Iteams
1 Railing Stairs Rft 45.00 700 31,500.00
2 Metal tank stand LS 1.00 1 97,540.44 779,040.44
3 Underground Tank LS 1.00 1 200,000.00
4 colored CGI sheets 26 Gauge with truss [Link] 2,250.00 200 450,000.00
Sub - Total 12,681,590.95
Electrical Fittings ( Normal Light Fitting Only ) 557,990.00
Sanitary Fittings 479,500.00
Total including Management Charge 13,993,462.57
Contract Agreement Amount