Government Of Nepal

Ministry of Urban Development

Kathmandu Valley Development Authority
Office of District Commissioner
Project :- Road Laxminibas,Lalitpur
Improvement DETAIL ESTIMATE
Works at Lalitpur
District Chundevi-
Work :- Concrete Road and Road
Champi-Tika Improvement Works
Bhairab
Location :- LMC Ward No.-26 F.Y:076/077
Length Breadth Quantity
S.N. Descriptions Of Works No Height (m) Unit
(m) (m)

Excavation in all types of soil by

manual means with all lifts and lead all
1
complete as per drawing and technical
specifications

For Stone masonry 2.00 80.00 0.50 0.700 56.00

for catchpit 1.00 0.91 0.760 1.00 0.69

Total 56.69 Cu M
Providing and laying of Flat Brick
2 soling all complete as per drawing and
technical specifications
for catchpit 1.00 0.91 0.760 0.69
Total 0.69 Sq M
Providing and laying of M15 (1:2:4))
plain cement concrete as all complete
3
per drawing and technical
specifications
For Masonry wall on top and bottom 2.00 80.00 0.50 0.100 8.00
For catchpit
In Foundation 1.00 0.91 0.76 0.075 0.05
In Top of wall 2.00 1.67 0.23 0.075 0.05
Total 8.10 Cu M

Prepared By: Checked By: Approved By:

 Length Breadth Quantity
S.N. Descriptions Of Works No Height (m) Unit
(m) (m)

Providing and laying brick masonry

work in 1:4 cement sand mortar in
4 structure excluding pointing and
plastering all complete as per drawing
and technical specifications.

for catchpit 2.00 1.67 0.23 0.800 0.61

Total 0.61 Cu M
Proving & laying 12.5 mm thick
plastering in 1:4 cement sand motar on
brickwork all complete as per drawing
5 and technical specifications
for catchpit 2.00 0.90 0.80 1.44
Total 1.44 Sq M
Backfilling in layers in trenches with
locally available material etc. including
6 compaction ,watering all complete as
per drawing and technical
specifications
60% of excavated material 0.41
Total 0.41 Cu M
Providing and Laying Reinforced
Cement Concrete Flush jointed Pipe
for culverts Providing and Laying
Reinforced cement concrete NP3 Flush
7 jointed pipe for culverts including
fixing with cement mortar 1:2 as per
Drawing and Technical Specifications.
900 mm internal dia (with socket
system).
2.00 2.50 5.00
Total 5.00 R. M

Scarifying the Existing Bituminous

road surface upto depth 50 mm and
8 disposal of scarified material with in all
lifts and lead all complete as per
drawing and technical specifications

For Existing Road

0+000 to 0+020 1.00 20.00 4.18 83.60
Total 83.60 Sq. M

Prepared By: Checked By: Approved By:

 Length Breadth Quantity
S.N. Descriptions Of Works No Height (m) Unit
(m) (m)

Providing and laying crusher run

macadum on prepared
surface,spreading and mixing,watering
10 and compacting to form a layer of base
course all complete as per drawing
and technical specifications for 45mm
maximum size

0+000 to 0+020 1.00 20.00 5.40 0.10 10.80

0+020 to 0+040 1.00 20.00 5.40 0.10 10.80
0+040 to 0+060 1.00 20.00 5.40 0.10 10.80
0+060 to 0+080 1.00 20.00 5.40 0.10 10.80
0+080 to 0+100 1.00 20.00 5.40 0.10 10.80
0+100 to 0+120 1.00 20.00 5.40 0.10 10.80
0+120 to 0+140 1.00 20.00 5.40 0.10 10.80
0+120 to 0+140 1.00 20.00 5.40 0.10 10.80
Total 86.40 Cu M

Prepared By: Checked By: Approved By:

 Length Breadth Quantity
S.N. Descriptions Of Works No Height (m) Unit
(m) (m)
Providing and laying of Reinforced
Cement Concrete all complete as per
13
Drawing and Technical Specifications.
RCC Grade M 20 (1:1.5:3)
0+000 to 0+020 1.00 20.00 5.40 0.150 16.20
0+020 to 0+040 1.00 20.00 5.40 0.150 16.20
0+040 to 0+060 1.00 20.00 5.40 0.150 16.20
0+060 to 0+080 1.00 20.00 5.40 0.150 16.20
0+080 to 0+100 1.00 20.00 5.40 0.150 16.20
0+100 to 0+120 1.00 20.00 5.40 0.150 16.20
0+120 to 0+140 1.00 20.00 5.40 0.150 16.20

Total 113.40 Cu M
Providing & laying wooden partition
14 for concreting work all complete 18.00 5.40 0.15 0.025 0.36 Cu M

Providing , Preparing and Installing

form work including necessary
15 supports and removing after 2.00 140.00 0.15 42.00 Sq M
completion all complete Using timber
(soft wood )
Providing and fixing cover of C.I.
grating (medium duty) with frame at
required level including all complete as
16
per drawing and specifications

Size(450mm*600mm)(18 kg) 1.0 1.00 Nos

Providing and laying of Stone soling all
15 complete as per drawing and technical 2.00 80.00 0.50 0.15 12.00 Cu M
specifications

Providing and laying of Stone

Masonry Work in Cement Mortar 1:4
16 in Foundation complete as per 2.00 80.00 0.35 0.55 30.80 Cu M
Drawing and Technical Specifications.

Providing and laying Stone Masonry

work in cement mortar 1:4 in structure
17 complete as per Drawing and Technical 2.00 80.00 0.35 0.75 42.00 Cu M
Specifications Random Rubble
Masonry

Prepared By: Checked By: Approved By:

Works
F.Y:076/077
Remarks

Prepared By: Checked By: Approved By:

 Remarks

Prepared By: Checked By: Approved By:

 Remarks

Prepared By: Checked By: Approved By:

 Remarks

Prepared By: Checked By: Approved By:

 Government Of Nepal
Ministry of Urban Development
Kathmandu Valley Development Authority
Project :- Road
Improvement
OFFICE OF DISTRICT COMMISSIONER
Works at Lalitpur laxminibas ,Lalitpur
District Chundevi- ABSTRACT OF COST
Champi-Tika
Bhairab
Work :- Concrete Road and Road Improvement Works
Location :- LMC Ward No.-26 F.Y:076/077
S.No Particulars Unit Quantity Rate

Excavation in all types of soil by manual means with all

1 lifts and lead all complete as per drawing and technical Cu M 56.69 693.92
specifications

Providing and laying of Flat Brick soling all complete as

2 Sq.M 0.69 1072.57
per drawing and technical specifications

Providing and laying of M15 (1:2:4)) plain cement

3 concrete as all complete per drawing and technical Cu M 8.10 12948.74
specifications

Providing and laying brick masonry work in 1:4 cement

sand mortar in structure excluding pointing and
4 plastering all complete as per drawing and technical Cu M 0.61 15235.44
specifications.

Proving & laying 12.5 mm thick plastering in 1:4

5 cement sand motar on brickwork all complete as per Sq.M 1.44 3859.03
drawing and technical specifications

Backfilling in layers in trenches with locally available

6 material etc. including compaction ,watering all Cu M 0.41 872.70
complete as per drawing and technical specifications
Providing and Laying Reinforced Cement Concrete
Flush jointed Pipe for culverts Providing and Laying
7 Reinforced cement concrete NP3 Flush jointed pipe for R. M 5.00 12675.34
culverts including fixing with cement mortar 1:2 as per
Drawing and Technical Specifications. 900 mm internal
dia (with socket system).
Scarifying the Existing Bituminous road surface upto
depth 50 mm and disposal of scarified material with in
8 all lifts and lead all complete as per drawing and Sq.M. 83.60 14.57
technical specifications
Providing and laying crusher run macadum on prepared
surface,spreading and mixing,watering and compacting
9 to form a layer of base course all complete as per Cu M 86.40 4474.66
drawing and technical specifications for 45mm
maximum size

Prepared By: Checked By: Approved By:

 S.No Particulars Unit Quantity Rate
Providing and laying of Reinforced Cement Concrete
all complete as per Drawing and Technical
10 Specifications. RCC Grade M 20 (1:1.5:3) Cu M 113.40 14444.61

Providing & laying wooden partition for concreting

11 work all complete Sq.M. 0.36 87303.97

Prepared By: Checked By: Approved By:

 S.No Particulars Unit Quantity Rate
Providing , Preparing and Installing form work including
necessary supports and removing after completion all
12 complete Using timber (soft wood ) Sq.M. 42.00 403.51

Providing and laying ,fitting and placing Mild steel

reinforcement complete in sub-structure as per drawing
13 and Technical Specification. MT 6.20 125405.20

Providing and fixing cover of C.I. grating (medium

duty) with frame at required level including all complete
14 as per drawing and specifications Size(450mm*375mm) Nos 2.00 4535.60
(18 kg)

Providing and laying of Stone soling all complete as per

drawing and technical specifications
15 Sq.M. 12.00 6996.82

Providing and laying of Stone Masonry Work in

Cement Mortar 1:4 in Foundation complete as per
16 Drawing and Technical Specifications. Cu M 30.80 11219.63

Providing and laying Stone Masonry work in cement

mortar 1:4 in structure complete as per Drawing and
17 Technical Specifications Random Rubble Masonry Cu M 42.00 12889.85

Providing and fixing cover of C.I. grating (medium

duty) with frame at required level including all complete
18 as per drawing and specifications Size(450mm*375mm) Nos 1.00 3292.51
(18 kg)

I) Sub Total:

Prepared By: Checked By: Approved By:

 S.No Particulars Unit Quantity Rate
Insurance premium for the work, plant and materials
damage for contract work for all risk including
Riot,Strike, Damage,Malicious damage and Terrorism
for contract work of 0.25 year + 1 year Maintenance
period.,(b)Insurance premium for the insurance of owner
and consultant staff (named) Rs.1000000.00 per person
for 5 persons with unlimited number of occurances per
1 3months (c)Insurance Premium for construction PS 1 28975.82
equipments and machines with value of Rs. 1000000.00
for 3 months (d) Insurance Premium for third party
liability personal only per person Rs.4,00,000.00 for 8
persons for 3 months

2 Site clearance work LS 1 5000.00

II)Sub Total
III)Total (I+II)
IV) Contengency@4 (Work Chart Staff-2% and Small Other Expenditure-2%)(4%of III)
V)Total with Contingency (III+IV)
VI)VAT @13%(13% of V)
V)Grand Total(V+VI)

Prepared By: Checked By: Approved By:

077
Amount Source of Rate

39338.32 9.1.I.A

740.07

104884.79 20.2.A

9293.61 25.1.C

5557.00 25.4 C

361.29 9.11 c

63376.70 7.2 D

1218.05 10.2 B

386610.62 12.7 A ii

Prepared By: Checked By: Approved By:

 Amount Source of Rate

1638018.77 20.2 C

31429.42

Prepared By: Checked By: Approved By:

 Amount Source of Rate

16947.42 18.1 a

777512.24 20.60

9071.20 1.00

83961.84 10.80

345564.60 26.3 B

541373.70 26.5 A

3292.50 1.00

4058552.14

Prepared By: Checked By: Approved By:

 Amount Source of Rate

28975.82

5000.00
33975.82
4092527.96 4624556.59
163701.11
4256229.07
553309.77
4809538.84

Prepared By: Checked By: Approved By:

 GOVERNMENT OF NEPAL
MINISTRY OF URBAN DEVELOPMENT
Kathmandu Valley Development Authority
District Commissioner's Office Lalitpur
DETAILED ESTIMATE Of (Insurance Premium)

Project :- Road
Project Site: Lalitpur ward 26 Improvement
Period 3 0.25 1
Project Worth NRs 4058552.14
1 Insurance premium for the work, plant and materials damage for contract work for all risk including
Riot,Strike, Damage,Malicious
Insurance with damage and Terrorism
value NRs. 4058552.14 for the
Rs. 3.03 per contract
thousandwork for Rs
3 months + 1 year
15,371.77
do for Terrorism Rs. 1.49 per thousand Rs 7,559.05
Premium Rs 22,930.82
for stamp duty Rs 10.00
Premium with stamp duty Rs 22,940.82
VAT 13.00% of premium with stamp duty Rs 2,982.31
Total Amount with VAT Rs 25,923.13

2 Insurance premium for the insurance of owner and consultant staff (named) Rs.1000000.00 per person for
5Personnel
persons with unlimited
accident number offoroccurances
of 1000000.00 5 for 3 months
Rs.2.00 per thousand Rs 2,500.00
Do for Terrorism Rs.0.50 per thousand Rs 625.00
Premium Rs 3,125.00
For stamp duty Rs 10.00
Premium with stamp duty Rs 3,135.00
VAT 13.00% of premium with stamp duty Rs 407.55
Total Amount with VAT Rs 3,542.55

3 Insurance Premium for construction equipments and machines with value of Rs. 1000000.00 for 3 months
Insurance premium of Rs. 1000000.00 Rs.2.03 per thousand Rs 507.50
Do for Terrorism Rs.1.49 per thousand Rs 372.50
Premium Rs 880.00
For stamp duty Rs 10.00
Premium with stamp duty Rs 890.00
VAT 13.00% of premium with stamp duty Rs 115.7
Total Amount with VAT Rs 1005.70

4 Insurance Premium for third party liability personal only per person Rs.4,00,000.00 for 8persons for 3
months
P.A. of third party 8 person Rs.2.00 per thousand Rs 1600.00
Do for Terrorism Rs. 0.50 per thousand Rs 400.00
Premium Rs 2000.00
For stamp duty Rs 10.00
Premium with stamp duty Rs 2010.00
VAT 13.00% of premium with stamp duty Rs 261.3

Preapered By: Checked By: Aproved By:

 Total Amount with VAT Rs 2271.30

Grand Total excl. Vat 28,975.82

Grand Total with stamp and Vat 32,742.68

Preapered By: Checked By: Aproved By:

 1.25

isk including
hs + 1 year

0.00 per person for

00.00 for 3 months

8persons for 3

Preapered By: Checked By: Aproved By:

Preapered By: Checked By: Aproved By:
 KATHMANDU VALLEY DEVELOPMENT AUTHORITY
DISTRICT COMMISIONER'S OFFICE, Lalitpur
DETAIL ESTIMATE SHEET
NAME OF PROJECT: Road
Improvement
Locatin: Lalitpur Metropolitan City ward no 23
Works at Lalitpur
District Chundevi- Detail Measurement Sheet
Champi-Tika
Bhairab Total
Cutting Total Wt. per
S.N. Description Of Work Dia(mm) No Quantity( Page Total
Length Length(M) Meter Kg)
1 reinforcement
A Chainage Route 1st
a Long Bar 2888.86
0+000 to 0+020 10 36 20.00 720.000 0.617 444.44
0+020 to 0+040 10 36 20.00 720.000 0.617 444.44
0+040 to 0+060 10 36 20.00 720.000 0.617 444.44
0+060 to 0+080 10 36 20.00 720.000 0.617 444.44
0+080 to 0+100 10 36 20.00 720.000 0.617 444.44
0+100 to 0+120 10 36 20.00 720.000 0.617 444.44
0+120 to 0+140 10 36 10.00 360.000 0.617 222.22
b Short Bar 0.00 3111.08
0+000 to 0+020 10 133.33333 5.40 720.000 0.617 444.44
0+020 to 0+040 10 133.33333 5.40 720.000 0.617 444.44
0+040 to 0+060 10 133.33333 5.40 720.000 0.617 444.44
0+060 to 0+080 10 133.33333 5.40 720.000 0.617 444.44
0+080 to 0+100 10 133.33333 5.40 720.000 0.617 444.44
0+100 to 0+120 10 133.33333 5.40 720.000 0.617 444.44
0+120 to 0+140 10 133.3333 5.40 720.000 0.617 444.44
Total Quantity(Kg) 5999.94
add 5% for wastage 300.00
Grand total 6299.937
6.20

Prepared By Checked By Approved By

 Remarks

kg
MT

Prepared By Checked By Approved By