Sie sind auf Seite 1von 132

Thaiba Heights (Type B)

Thaiba, Lalipur

Bill Of Quantities

Item.
Description Rate
No

Main building

Providing and construction of temporarily necessary site office for the construction team and consultant
with facilities (telephone, email with a computer and laser printer, stationeries, toilets etc.) and similarly
1
temporarily sheds for store, labour quater etc. all necessary electricity, sanitary and water supply system ,
all complete as per requirement.
Earth Work in excavation in foundation, site leveling etc. in ordinary soil including clearance of
2 vegetation, shrubs, hedges, stacking of excavated materials beyond 3.00 mtr. clear from the edge of
excavation as per drawing, specifications and instructions.

2.1 a. Ordinary Soil 23.00

Earth back filling work in trenches, foundation, inside building area with water sprinkle at every 150mm
3 layer with necessary compaction as per drawing, specification and instruction of the Consultant, all 20.00
complete.
Providing and laying, dry brick soling in foundation trench and floor with chimney made bricks complete
4 to level including sand filling on joints, as per drawing, specification and instruction of the engineer, all 99.00
complete.
Providing and laying 500 Micron Plastic Sheet as damp proofing member with required lap as per drawing
5 8.00
and instruction.

6 Cement concrete works

6.1 PCC work

Providing and laying machine mixed plain cement concrete (P.C.C) in nominal mix in volumetric
6.1.1 proportion of 1:3:6 (1 Cement:3 Sand : 6 Course graded aggregate 20mm down) including the necessary 334.00
compaction, leveling, curing etc., all complete as per drawings, specifications and instructions.

Providing and laying machine mixed plain cement concrete (P.C.C) in nominal mix in volumetric
6.1.2 proportion of 1:2:4 (1 Cement:2 Sand : 4 Course graded aggregate 20mm down) including the necessary 387.00
compaction, leveling, curing etc., all complete as per drawings, specifications and instructions.

Providing and laying, plain cement concrete for R.C.C. columns, beams, slabs, isolated foundation, lintel
sills and all kinds of R.C.C. works with cement, sand and aggregate including mixing, laying, curing
6.2
finishing etc. excluding reinforcement, centering and shuttering as per drawings, specification and
instruction of the Engineer, all complete.

6.2.1 R. C. C. M20 Grade 450.00

6.2.2 R. C. C. M25 Grade 566.00

Providing, fabricating, erecting, centering and shuttering of plywood formwork in foundation, columns
7 slabs, lintel, sills etc. in line and level including bracing, propping, de-shuttering at all levels and heights 75.00
all complete as per drawings, specifications and instructions.
Providing and fixing TMT Fe500 Steel Reinforcement in R.C.C work including straightening, cutting,
bending, binding with 20gauge annealed wire for tying the reinforcement of all sizes of bars at each
junctions including all waste and cut pieces, provision for adequate numbers of spacers, chairs, providing
8 123.00
and placing cement mortar(1:1) cover blocks to keep the bars in intended position at all levels all complete
as per drawing, specifications and instructions. Lap length shall be measured separately for the bar length
exceeding 10m in length.

Providing and laying, Brickwork in foundation & superstructure with approved quality first class brick in
perfect line and level, finished including wetting the bricks, packing the joints and curing the work
9
complete in all types and thickness of walls, columns, etc. as per drawings, specification and instruction of
Engineer, all complete.
230mm tk. chimney made brickwork in 1:6 Cement Sand Mortar including joint racking with approved
9.1 432.00
tools, all complete in foundation
230mm tk. chimney made fair face brickwork in 1:5 Cement Sand Mortar including joint racking with
9.2 483.00
approved tools, all complete
110 mm tk. chimney made fair face brickwork in 1:4 Cement Sand Mortar including joint racking with
9.3 242.00
approved tools, all complete

9.4 4" thick local chimney made brick masonry work in 1:4 cement mortar. 191.00

230mm tk. chimney made brickwork in 1:5 Cement Sand Mortar including joint racking with approved
9.5 445.00
tools, all complete in superstructure

Providing and laying, cement sand plastering on walls, etc.of good finish, accurate line, level and plumb
10 including raking the joints, cleaning and wetting the surface and curing the works and necessary
scaffolding etc. all complete, as per drawing, specification and instruction of Engineer, all complete.

10.1 15mm thick internal plaster work (1:5) on wall 49.00

10.2 12.5 mm th. Internal concrete surface plaster (1:4) 46.00

10.3 20mm thick external plaster work (1:5) on wall 58.00

10.4 Jamb & Sill Plaster (9" Avg. width) 52.00

10.5 Rain drip plaster 38.00

Providing and laying 50mm thick IPS (1:2:4) with cement, sand, stone chips including mixing, laying,
11 finishing to approved line, level and dimension, curing all complete as per drawing, specification and 98.00
instruction of the Engineer, all complete.
Proving and laying tile on floor, wall/skirting (1:4) and floor (1:6) of approved brand & color with perfect
12 line, level, plumb and finishing the joint of tile by chemical grout as per drawing, specification and
instruction of the Engineer, all complete.

12.1 Floor Tiles 280.00

12.2 Wall Tiles 273.00

12.3 Tile skirting 127.00

Providing and laying Marble in 20mm thick Cement Sand mortar (1:6) in proper slope for draining wash
water, joint not exceeding 3 mm. and pointed with White Cement slurry, grinding, polishing to smooth
13
glazed surface and waxed finish in floor, of the approved color and quality, as per drawing, specification
and instruction of the engineer, all complete.

13.1 452.00
Marble flooring on floor/staircase landing with polishing

13.2 773.00
Marble flooring on tread with polishing
13.3 351.00
Marble flooring on Riser with polishing

13.4 214.00
Marble skirting with polishing

14 Mosaic tile work

14.1 233.00
Mosaic tile flooring with polishing

14.2 179.00
Mosaic tile skirting with polishing

15 Coping and sill work

Providing and laying 12'' wide marble sill on window sill at 1:3 cement sand mortar including one line
15.1 490.00
grooving and polishing as per drawing, specification and instruction of the engineer all complete
Providing and laying 9'' wide marble coping at 1:3 cement sand mortar including polishing as per drawing,
15.2 460.00
specification and instruction of the engineer all complete
Supplying and laying 6'' x 4'' clay tile parapet over exterior concrete surface with 1:6 cement sand mortar
16 244.00
with approved brand and color clay tile

Supplying and fitting 1.2 mm th. approved coloured anodized Aluminium Door/windows including
17 frame with shutters, 5mm thick float glass, window locks and necessary accessories as per drawings,
specification and instruction of the engineer, all complete.

17.1 Aluminum Window/Ventilations 690.00

17.2 Aluminum Doors 747.00

Supplying and fixing 12 mm th. Waterproof type gypsum false ceiling with necessary accessories as per
18 124.00
drawings, specification and instruction of the engineer, all complete.
Providing and applying approved brand water proofing on new concrete structures, Walls, Sunken Slabs,
19 Toilets applied by the process of crystallization as specified by the Site Engineer/Consultant or as 66.00
manufactures specification all complete
Providing and applying POP of approved brand over cement plaster surface or concrete surface in perfect
20 line and level in wall and ceiling as per drawings, specification and instruction of the Engineer, all
complete.

20.1 POP on inside concrete surface 19.00

20.2 POP on inside plaster surface 17.00

20.3 POP on gypsum surface 17.00

Supplying and fitting salwood door frame with shutters, locks and necessary accessories as per drawings,
21
specification and instruction of the engineer, all complete.

21.1 Sal Wood Door frame as per drawing all complete 9,589.00

21.2 Solid core door shutter (normal type) including locks, accessories all complete 642.00

22.2 Solid core door shutter (waterproof type) including locks, accessories all complete 798.00

22.3 Wooden panel door shutter for main gate including locks, accessories all complete 1,376.00

22.4 Wooden staircase handrail as per drawings and instruction of engineer all complete. 947.60

22.5 Newel Post 7,274.00


Providing and applying surkhi pointing (2:2:1) with surkhi, lime and white cement on external wall
23 81.00
surface as per drawings, specification and instruction of the Engineer, all complete.

Providing and applying, inside and outside painting work on wall and ceiling of approved color including
24 necessary primer (as per product manual) to give uniform color after rendering surface clean and moist
(where necessary) as per specifications, drawings, and instruction of the engineer, all complete.

24.1 Inside Paint (Emulsion) 19.00

24.2 Outside Paint (Weather coat Paint) 25.00

24.3 Enamel Paint on wooden surfaces 21.00

24.4 Chapra polishing on wooden surface 69.00

24.5 Enamel Paint on metal surfaces 21.00

Supplying and fixing toughen glass decorative railing , handrail including steel post etc. as per drawing,
25 1,725.00
specification and instruction of the engineer, all complete.

26 Metal work

Supplying and fixing MS staircase railing including red-oxide paint etc. as per drawing, specification and
26.1 1,599.00
instruction of the engineer, all complete.
Supplying and fixing MS verandah parapet railing including red-oxide paint etc. as per drawing,
26.2 533.00
specification and instruction of the engineer, all complete.
Supplying and fixing MS straight type staircase with railing including red-oxide paint etc. as per drawing,
26.3 40,000.00
specification and instruction of the engineer, all complete.

Total Amount of Civil works


B)

10/2/2018
Unit Quantity Amount Remark

Job 1.00 1.00

cft 4,196.22 96,513.11

cft 2,679.41 53,588.30

sft 627.00 62,073.25

sft 1,167.92 9,343.38

cft 147.23 49,173.15

cft 144.76 56,020.43

cft 2,431.13 1,094,007.79

cft 318.83 180,457.78

sft 5,899.84 442,488.21


kg 8,831.19 1,086,236.73

cft 476.36 205,788.51

cft 27.93 13,490.19

sft 120.29 29,109.12

sft 1,030.88 196,898.65

cft 1,127.50 501,739.42

sft 3,599.68 176,384.50

sft 59.04 2,715.75

sft 3,443.92 199,747.27

rft 375.65 19,533.80

rft 59.50 2,261.00

sft 819.00 80,262.00

sft 513.75 143,850.00

sft 497.00 135,681.00

rft 87.75 11,144.25

sft 274.38 124,017.50

sft 103.00 79,619.00


rft 131.75 46,244.25

rft 126.64 27,100.96

sft 705.00 164,265.00

rft 172.75 30,922.25

rft 87.00 42,630.00

rft 140.75 64,745.00

sft 224.22 54,709.68

sft 374.19 258,192.83

sft 85.50 63,868.50

sft 110.00 13,640.00

sft 1,346.25 88,852.50

sft 2,227.01 42,313.25

sft 3,740.55 63,589.39

sft 110.00 1,870.00

12.97 124,382.75
cft

82.49 52,958.84
sft

43.99 35,105.94
sft

28.59 39,341.49
sft

34.45 32,644.82
rft

1.00 7,274.00
no
sft 157.53 12,759.58

sft 5,780.93 109,837.70

sft 3,443.92 86,097.96

rft 152.32 3,198.72

sft 376.07 25,948.80

sft 239.19 5,023.04

rft 43.87 75,667.13

rft 34.45 55,085.55

sft 9.16 4,884.50

job 1.00 40,000.00

6,725,298.52
General Notes :
1 Tools & plants is (of Labor) 0.03 0.03
2 Over head and profit 0.15 0.15

Base Cost of Materials


Rate in FPS In MKS
Transp
S.No. Materials Load /Unload
Unit Rate Unit Rate /Stacking

1 Cement (Structure) -Shivam/Argakhachi or equivalent bag 703.54 bag 703.54 141.00 32.00
2 Cement ( Non Structure) -Briz Cement bag 615.04 bag 615.04 141.00 32.00
3 White cement bag 1,350.00 m 1,350.00 50.00 10.00
4 Sand - Washed, Belkhu cft 110.00 m3 3,885.20 423.77
5 Sand ( for Plaster Works) cft 118.80 m3 4,196.02 423.77
6 Filling sand cft 65.00 m3 2,295.80 423.77
7 Aggregate cft 100.00 m3 3,532.00 423.77
8 Chips cft 90.00 m3 3,178.80 423.77
9 Local Brick nos 16.00 nos 16.00
10 Rebar TMT - Jagadamba or equivalnet kg 85.65 MT 85,650.00 1,500.00 450.00
11 Binding Wire kg 100.00 kg 100.00
12 500 gauge Polythene sheet kg 210.00 kg 210.00
13 12mm marine Plywood sft 90.00 m2 968.40
14 Timba (Sallo) cft 960.00 m3 33,907.20
15 G.I Wire (14g) kg 110.00 kg 110.00
16 Nail kg 98.00 kg 98.00
17 Concrete nail kg 225.00 kg 225.00
18 Burnt Mobil ltr 70.00 ltr 70.00
19 Diesel ltr 95.00 ltr 95.00
20 Ceramic tile : Floor (Base rate =120/sft) sft 120.00 m2 1,291.20 21.52
21 Ceramic tile : Wall (Base rate = 125/sft) sft 125.00 m2 1,345.00 21.52
22 Mosaic tile (Bars rate = 58.06/sft) sft 58.06 m2 624.73 75.32
23 Clay Tile no 20.40 no 20.40
23 KatanyMarble Base rate = 200/sft) sft 200.00 m2 2,152.00
24 Metal pipe, angle kg 90.00 kg 90.00
25 Granite (Base rate = 350/sft) sft 350.00 m2 3,766.00 75.32
26 Sal Wood cft 6,000.00 m3 211,920.00 1,766.00
27 19 mm x 6 mm, 375 mm long flat iron hold fast kg 100.00 kg 100.00
28 Solid Core Door Shutter- Normal sft 200.00 m2 2,152.00
29 Solid Core Door Shutter- Waterproof sft 210.00 m3 2,259.60
30 Sallo wood cft 5,000.00 m3 176,600.00
31 4" Hinge (Brass) no 290.00 no 290.00
32 6" Hinge (Brass) no 310.00 no 310.00
33 7 Lever Lock no 860.01 no 860.01
34 Tower Bolt 8" (Brass) no 350.00 no 350.00
35 Tower Bolt 12" (Brass) no 670.00 no 670.00
36 Tower Bolt 10" (Brass) no 410.00 no 410.00
37 Door Stopper (Rubber) no 30.00 no 30.00
38 Door Closer no 1,500.00 no 1,500.00
38 6" Handle (Brass) no 340.00 no 340.00
39 MS Sq Rod kg 90.00 kg 90.00

Base Cost of Direct Labor & Sub-contractor


Labor
In FPS In MKS Material
S.N Description Remarks Shifting and
Rate Unit Rate Unit handling
I Structural Works
1 Earth work in excavation 18.40 cft 649.89 m3
2 Earth Filling 16.10 cft 568.65 m3
3 Sand Filling 10.00 cft 353.20 m3
4 Flat Brick Soling 5.75 sft 61.87 m2
5 DPM Laying 1.15 sft 12.37 m2
6 Formwork
6.1 Normal Form work 27.60 sft 296.98 m2
7 Steel Reinforcement 12.65 kg 12,650.00 MT
8 Concreting Works
8.1 PCC Work 34.50 cft 1,218.54 m3
8.2 RCC Work
8.2.1 M20 40.25 cft 1,421.63 m3
II Finishing Works
1 Masonry Works
1.1 9" Brick work (Local) 40.25 cft 1,421.63 m3
1.2 4.5" Brick work (Local) 28.75 sft 309.35 m2
1.3 9'' th. Fairface brickwork 70.00 cft 2,472.40 m3

2 Plaster Works
2.1 Internal Plaster 22.50 sft 242.10 m2
2.2 External Plaster 28.50 sft 306.66 m2
2.3 Rain drip 29.90 rft 98.10 rm
2.4 Band Plaster 29.90 rft 98.10 rm

3 IPS Works (55 thick)


3.1 Flooring 30.00 sft 322.80 m2

4 Tile
4.1 Floor tile 42.00 sfr 451.92 m2
4.2 Wall tile 39.60 sfr 426.10 m2
4.2 Clay tile 30.00 sfr 322.80 m2
4.3 Skirting 39.60 rft 129.93 rm
4.4 Telia tile flooring 40.25 sft 433.09 m2
4.5 Telia tile skirting 32.20 rft 105.62 rm
5 Wall putty work
5.1 Concrete surface 20.70 sft 222.73 m2 With material
5.2 Plaster surface 18.40 sft 197.98 m2 With material
6 POP work
6.1 Concrete surface 16.80 sft 180.77 m2 With material
6.2 Plaster surface 14.40 sft 154.94 m2 With material
7 Aluminum window
7.1 Aluminum window 600.00 sft 6,456.00 m2 With material
7.2 Aluminum doors 650.00 sft 6,994.00 m2 With material

8 Paint work
8.1 Inside emulsion paint 16.80 sft 180.77 m2 With material
8.2 Outside weather coat paint 21.60 sft 232.42 m2 With material
8.3 Enamel paint on wooden surface 18.00 sft 193.68 m2 With material
8.4 Chapra polishing work 60.00 sft 645.60 m2 With material
8.5 Enamel paint on metal surface work 18.00 sft 193.68 m2 With material

9 Marble work
9.1 Marble flooring work 48.00 sft 516.48 m2
9.2 Marble polishing work 23.00 sft 247.48 m2
9.3 Marble skirting 46.00 rft 150.93 rm
9.4 Marble flooring at tread 48.00 sft 516.48 m2
9.5 Marble flooring at riser 46.00 rft 150.93 rm
9.6 Half molding with polishing 48.00 rft 157.49 rm
9.7 Double molding with polishing 103.50 rft 339.58 rm
9.8 Marble on sill with polishing 74.75 rft 245.25 rm
9.9 Grooving 28.75 rft 94.33 rm
10 False ceiling work
9.1 12 mm th. Gypsum false ceiling (waterproofing) 97.75 sft 1,051.79 m2 With material
11 Waterproof work : MC Special DM Coating 57.50 sft 618.70 m2 With material

12 Wood work
12.1 Door / Window frame (fabrication & fitting only) 300.00 cft 10,596.00 m3
12.2 Door frame fitting 375.00 nos 375.00 nos
12.3 Labor charge for door shutter fitting 230.00 nos 230.00 nos
12.4 Lock fitting & other fitting( door stopper, hinge, tower bolt) 460.00 nos 460.00 nos
12.5 Labor & material Charge for extra 6 pc sallo wood 345.00 nos 345.00 nos
12.6 Shisum hand rail 800.00 rft 2,624.80 rm With material
12.7 Newel Post 6,325.00 nos. 6,325.00 nos With material
13 Steel railing work 306.69 sft 3,300.00 m2 With material

14 Metal work
15.1 Main staircase railing 57.50 kg 57.50 kg
15 Glass railing 1,500.00 sft 16,140.00 m2 With material
RATE ANALYSIS

EARTHWORK
1 Earth work in Excavation and disposal surplus earth within site premises
Analysis for 1m3
S.No. Description Quantity Unit Rate Amount
1 Labor Cost
Excavation and Disposal 1.00 m3 649.89 649.89
Dewatering/Trimming 1.00 m3 50.00 50.00

2 Tools & Plant @ 3% of Labour 21.00

a Total of Labor 720.88


b Over head & Profit @ 15% of (a) 108.13
c Total (a+b) 829.02
Item Rate per 1m3 829.00
Item Rate per 1cft 23.00

2 Earthwork in Back Filling


Analysis for 1m3
S.No. Description Quantity Unit Rate Amount
1 Labor
Earth filling 1.00 m3 568.65 568.65
Compactor Charges 1.00 m3 20.00 20.00

2 Tools & Plant @ 3% of Labour 17.66

a Total of Labor /Tools & Plant 606.31


b Over head & Profit @ 15% of (a) 90.95
c Total (a+b) 697.26
Item Rate per 1m3 697.00
Item Rate per 1cft 20.00

3 Flat Brick Soling with Local Brick


Analysis For 1 m2
S. No. Description Quantity Unit Rate Amount
1 Materials
Local Brick 42.00 nos 16.00 672.00
Filling Sand 0.07 m3 2,719.57 190.37

2 Labor
Labor charge 1.00 m2 61.87 61.87

3 Tools & Plant @ 3% of Labour 1.86


a Totals of Materials, Labor & Tools and Plant 926.10
b Over head & Profit @ 15% of (a) 138.91
c Total (a+b) 1,065.01
Item Rate per 1m2 1,065.00
Item Rate per 1sft 99.00

4 500 micron polythene sheet


Analysis For 1 m2
S. No. Description Quantity Unit Rate Amount
1 Materials
500 micron polythene sheet 0.30 kg 210.00 62.14

2 Labor
Labor charge 1.00 m2 12.37 12.37

3 Tools & Plant @ 3% of Labour 0.37

a Totals of Materials, Labor & Tools and Plant 74.88


b Over head & Profit @ 15% of (a) 11.23
c Total (a+b) 86.12
Item Rate per 1m2 86.00
Item Rate per 1sft 8.00

5 CONCRETE WORKS
5.1 PCC M10 (1:3:6)
Analysis For 1m3
S. No. Description Quantity Unit Rate Amount
1 Materials
Cement (PPC) 4.40 bags 788.04 3,467.39
Sand 0.47 m3 4,308.97 2,025.21
Aggregate 0.89 m3 3,955.77 3,520.63

2 Labor
Labor charge 1.00 m3 1,218.54 1,218.54

3 Tools & Plant @ 3% of Labour 36.56

a Total of Material/Labor /Tools & Plant 10,268.34


b Over head & Profit @ 15% of (a) 1,540.25
c Total (a+b) 11,808.59
Item Rate per 1 m3 11,809.00
Item Rate per 1 cft 334.00
Rate per sft 84.00

5.2 PCC M15 (1:2:4)


Analysis For 1m3
S. No. Description Quantity Unit Rate Amount
1 Materials
Cement (PPC) 6.720 bags 788.04 5,295.66
Sand 0.450 m3 4,308.97 1,939.04
Aggregate 0.860 m3 3,955.77 3,401.96

2 Labor
Labor charge 1.00 m3 1,218.54 1,218.54

3 Tools & Plant @ 3% of Labour 36.56

a Total of Material/Labor /Tools & Plant 11,891.75


b Over head & Profit @ 15% of (a) 1,783.76
c Total (a+b) 13,675.51
Item Rate per 1 m3 13,676.00
Item Rate per 1 cft 387.00
Rate per sft 97.00

6.1 RCC M20 (1:1.5:3)


Analysis for 1m3
S. No. Description Quantity Unit Rate Amount
1 Materials
Cement 8.00 bags 876.54 7,012.32
Sand 0.45 m3 4,308.97 1,939.04
Aggregate 0.86 m3 3,955.77 3,401.96
-
2 Labor -
Labor charge 1.00 m3 1,421.63 1,421.63

3 Tools & Plant @ 3 % of Labor 42.65

a Total of Material/Labor /Tools & Plant 13,817.59


b Over head & Profit @ 15% of (a) 2,072.64
c Total (a+b) 15,890.23
Item Rate per 1m3. 15,890.00
Item Rate per 1cft 450.00

6.2 RCC M25 (1:1:2)


Analysis for 1m3
S. No. Description Quantity Unit Rate Amount
1 Materials
Cement 12.20 bags 876.54 10,693.79
Sand 0.43 m3 4,308.97 1,852.86
Aggregate 0.85 m3 3,955.77 3,362.40
-
2 Labor -
Labor charge 1.00 m3 1,421.63 1,421.63

3 Tools & Plant @ 3 % of Labor 42.65

a Total of Material/Labor /Tools & Plant 17,373.32


b Over head & Profit @ 15% of (a) 2,606.00
c Total (a+b) 19,979.32
Item Rate per 1m3. 19,979.00
Item Rate per 1cft 566.00

7 Normal Formwork
Analysis for 1 m2
S.No. Description Quantity Unit Rate Amount
1 Material
12 mm marine plywood 0.167 m2 968.40 161.40
Timba 0.004 m3 33,907.20 135.63
Nails 0.250 kgs 98.00 24.50
Concrete nail 0.004 kgs 225.00 0.90
GI wire 0.070 kgs 110.00 7.70
Diesel 0.010 ltr 95.00 0.95
Burnt Mobil 0.030 ltr 70.00 2.10 571.07
Scaffolding Materials 1.000 m2 64.56 64.56

2 Labor
Labor charge 1.00 m2 296.98 296.98

3 Tools and Plant @ 3% of Labor 8.91

a Total of Material/Labor /Tools & Plant 703.62


b Over head & Profit @ 15% of (a) 105.54
c Total (a+b) 809.17
Item Rate per 1m2 809.00
Item Rate per 1 sft 75.00

8 Reinforcement ( TMT)
Analysis for 1MT
S.No. Description Quantity Unit Rate Amount
1 Materials
Rebar 1.06 MT 87,600.00 92,856.00
Binding wire 15.00 kg 100.00 1,500.00 65.24

2 Labor
Labor charge 1.00 MT 12,650.00 12,650.00

3 Tools & Plant @ 3% of Labour 379.50


a Total of Material/Labor /Tools & Plant 107,385.50
b Over head & Profit @ 15% of (a) 16,107.83
c Total (a+b) 123,493.33
Item Rate per 1MT 123,493.33
Item Rate per 1kg 123.00

9 9'' th. or more thick Brickwork in 1:6 ratio


Analysis for 1m3
S. No. Description Quantity Unit Rate Amount
1 Materials
Brick local 580.00 nos 16.00 9,280.00
Cement (PPC) 1.47 bags 788.04 1,158.43
Sand 0.32 m3 4,308.97 1,357.32
-
2 Labor -
Labor charge 1.00 m3 1,421.63 1,421.63

3 Tools and Plant @ 3% of Labor 42.65

a Totals of Materials, Labor & Tools and Plant 13,260.03


b Over head & Profit @ 15% of (a) 1,989.00
c Total (a+b) 15,249.03
Item Rate per 1m3 15,249.00
Item Rate per cft 432.00

10 9'' th. or more thick Fair face rickwork in 1:5 ratio


Analysis for 1m3
S. No. Description Quantity Unit Rate Amount
1 Materials
Brick local 610.00 nos 16.00 9,760.00
Cement (PPC) 1.47 bags 788.04 1,158.43
Sand 0.32 m3 4,308.97 1,357.32
-
2 Labor -
Labor charge 1.00 m3 2,472.40 2,472.40

3 Tools and Plant @ 3% of Labor 74.17

a Totals of Materials, Labor & Tools and Plant 14,822.32


b Over head & Profit @ 15% of (a) 2,223.35
c Total (a+b) 17,045.67
Item Rate per 1m3 17,046.00
Item Rate per cft 483.00 362.25

11 4.5'' th. thick Local Brickwork in 1:4 ratio


Analysis For 1 m2
S. No. Description Quantity Unit Rate Amount
1 Materials
Brick 72.00 nos 16.00 1,152.00
Cement (PPC) 0.23 bags 788.04 181.25
Sand 0.03 m3 4,308.97 133.79

2 Labor -
Labor charge 1.00 m2 309.35 309.35

3 Tools and Plant @ 3% of Labor 9.28

a Total of Material/Labor /Tools & Plant 1,785.67


b Over head & Profit @ 15% of (a) 267.85
c Total (a+b) 2,053.53
Item Rate per 1m2 2,054.00
Item Rate per sft 191.00

12 Insided normal Plaster (15 mm thick in 1:5 ratio)


Analysis For 1 m2
S. No. Description Quantity Unit Rate Amount
1 Materials
Cement (PPC) 0.11 bags 788.04 85.11
Sand 0.03 m3 4,619.78 119.42
-
2 Labor -
Labor charge 1.00 m2 242.10 242.10

3 Tools and Plant @ 3% of Labor 7.26

a Totals of Materials, Labor & Tools and Plant 453.89


b Over head & Profit @ 15% of (a) 68.08
c Total (a+b) 521.98
Item Rate per 1m2 521.98
Item Rate per sft 49.00

13 Concrete Plaster (12.5 mm thick in 1:4 ratio)


Analysis For 1 m2
S. No. Description Quantity Unit Rate Amount
1 Materials
Cement (PPC) 0.12 bags 788.04 93.27
Sand 0.02 m3 4,619.78 74.19
-
2 Labor -
Labor charge 1.00 m2 254.21 254.21
3 Tools and Plant @ 3% of Labor 7.63

a Totals of Materials, Labor & Tools and Plant 429.30


b Over head & Profit @ 15% of (a) 64.39
c Total (a+b) 493.69
Item Rate per 1m2 493.69
Item Rate per sft 46.00

14 20 mm thick in 1:6 cement sand external plaster


Analysis for 1m2
S. No. Description Quantity Unit Rate Amount
1 Materials
Cement (PPC) 0.14 bags 788.04 107.80
Sand 0.03 m3 4,619.78 119.42
-
2 Labor -
Labor Charge 1.00 m2 306.66 306.66

3 Tools & Plant @ 3% of Labour 9.20

a Total of Material/Labor /Tools & Plant 543.09


b Over head & Profit @ 15% of (a) 81.46
c Total (a+b) 624.55
Item Rate per 1m2 625.00
Item Rate per 1sft 58.00

15 Jamb, sill and lintel Plaster (20 mm thick in 1:6 ratio)


'Analysis For 1 m (Width=9")
S. No. Description Quantity Unit Rate Amount
1 Materials
Cement (PPC) 0.03 bags 788.04 22.73
Sand 0.01 m3 4,619.78 24.97
-
2 Labor -
Labor Charge 1.00 m 98.10 98.10

3 Tools & Plant @ 3% of Labour 2.94

a Total of Material/Labor /Tools & Plant 148.74


b Over head & Profit @ 15% of (a) 22.31
c Total (a+b) 171.06
Item Rate per 1m 171.00
Item Rate per 1rft 52.00

16 Rain Drip Plaster


Analysis For 1 m
S. No. Description Quantity Unit Rate Amount
1 Materials
Cement (PPC) 0.005 bags 788.04 3.65
Sand 0.001 m3 4,619.78 2.68
-
2 Labor -
Labor charge 1.00 m 98.10 98.10

Tools3and Plant @ 3% of Labor 2.94

a Totals of Materials, Labor & Tools and Plant 107.38


b Over head & Profit @ 15% of (a) 16.11
c Total (a+b) 123.49
Item Rate per 1m 123.49
Item Rate per rft 38.00

17 50mm thick (1:2:4) IPS Flooring


Analysis For 1 m2
S. No. Description Quantity Unit Rate Amount
1 Materials
Cement (OPC) 0.357 bags 876.54 312.92
Sand 0.023 m3 4,619.78 106.26
Stone Chips 0.046 m3 3,602.57 165.72
-
2 Labor -
Labor charge 1.00 m2 322.80 322.80

3 Tools and Plant @ 3% of Labor 9.68

a Totals of Materials, Labor & Tools and Plant 917.38


b Over head & Profit @ 15% of (a) 137.61
c Total (a+b) 1,054.99
Item Rate per 1m2 1,054.99
Item Rate per sft 98.00

18 Ceramic floor tile in 1:4 ratio


Analysis for 1 m2 (Normal Pattern Only)
S.No. Description Quantity Unit Rate Amount
1 Material
Floor tile 1.10 m2 1,312.72 1,443.99
Cement (PPC) 0.27 bags 788.04 211.93
Cement (3.3 kg per m2 for adhesive) 0.07 bags 788.04 52.01
Sand 0.06 m3 4,619.78 255.31
Miscellaneous (Grout/Pigments / Cloth etc.) 1.00 LS 193.68 193.68
2 Labor -
Labor charge 1.00 m2 451.92 451.92

3 Tools & Plant @ 3% of Labour 13.56

a Total of Material/Labor /Tools & Plant 2,622.40


b Over head & Profit @ 15% of (a) 393.36
c Total (a+b) 3,015.75
Item Rate per 1m2 3,016.00
Item Rate per 1sft 280.00

19 Ceramic wall tile in 1:4 ratio


Analysis for 1 m2(Normal Pattern Only)
S.No. Description Quantity Unit Rate Amount
1 Material
Ceramic Tile 1.10 m2 1,366.52 1,503.17
Cement (PPC) 0.26 bags 788.04 204.26
Cement (3.3 kg per m2 for adhesive) 0.07 bags 788.04 52.01
Sand 0.04 m3 4,619.78 162.62
Miscellaneous (Grout, Pigments ,Cloth etc.) 1.00 LS 193.68 193.68
-
2 Labor -
Labor charge 1.00 m2 426.10 426.10

3 Tools & Plant @ 3% of Labour 12.78

a Total of Material/Labor /Tools & Plant 2,554.62


b Over head & Profit @ 15% of (a) 383.19
c Total (a+b) 2,937.81
Item Rate per 1m2 2,938.00
Item Rate per 1sft 273.00

20 Ceramic tile skirting


Analysis for 1 rm
S.No. Description Quantity Unit Rate Amount
1 Material
Wall tile 0.11 m2 1,366.52 151.23
Cement (PPC) 0.02 bags 788.04 18.49
Cement (3.3 kg per m2 for adhesive) bags 788.04 -
Sand m3 4,619.78 -
Miscellaneous (Grout, Pigments ,Cloth etc.) 1.00 LS 59.04 59.04
-
2 Labor -
Labor charge 1.00 rm 129.93 129.93

3 Tools & Plant @ 3% of Labour 3.90


a Total of Material/Labor /Tools & Plant 362.59
b Over head & Profit @ 15% of (a) 54.39
c Total (a+b) 416.98
Item Rate per 1rm 417.00
Item Rate per 1rft 127.00

21 Marble flooring with 40 mm backing in 1:6 ratio


Analysis for 1m2
S.No. Description Quantity Unit Rate Amount
1 Material
Marble 1.10 m2 2,152.00 2,367.20
Cement (PPC) 0.24 bags 788.04 192.66
Cement for adhesive,3.3kg/m2 0.07 bags 788.04 52.01
Sand 0.04 m3 4,619.78 185.68
White Cement 0.32 kg 1,410.00 455.15
Miscellaneous 1.00 m2 193.68 193.68
-
2 Labor -
Labor Charge 1.00 m2 516.48 516.48
Local polishing with necessary materials 1.00 m2 247.48 247.48

Tools3& Plant @ 3% of Labour 22.92

a Total of Material/Labor /Tools & Plant 4,233.26


b Over head & Profit @ 15% of (a) 634.99
c Total (a+b) 4,868.25
Item Rate per 1 m2 4,868.00
Item Rate per 1sft 452.00

22 Marble work with 40mm backing in 1:6 ratio (Tread )-10"


Analysis for 0.232 m2
S.No. Description Quantity Unit Rate Amount
1 Material 1,913.37
Marble 0.26 m2 2,152.00 549.78
Cement (PPC) 0.06 bags 788.04 44.70
Cement for adhesive,3.3kg/m2 0.02 bags 788.04 12.07
Sand 0.01 m3 4,619.78 43.08
White Cement 0.32 kg 1,410.00 455.15
Miscellaneous 0.23 m2 193.68 44.55
-
2 Labor -
Labor charge for tread and landing 0.23 m2 516.48 118.79
Local polishing with necessary materials 0.23 m2 247.48 56.92
Double Molding and polishing with necessary materials 1.00 rm 339.58 339.58

Tools3& Plant @ 3% of Labour 13.75


a Total of Material/Labor /Tools & Plant 1,678.36
b Over head & Profit @ 15% of (a) 251.75
c Total (a+b) 1,930.12
Item Rate per .232m2 1,930.00
Item Rate per 1m2 8,319.00
Item Rate per 1sft 773.00
Item Rate per 1rft 931.33
Item Rate per 1rm 3,055.68

23 Marble work with 20mm backing in 1:6 ratio (riser )-7"


Analysis for .178m2
S.No. Description Quantity Unit Rate Amount
1 Material
Marble 0.20 m2 2,152.00 421.36
Cement (PPC) 0.02 bags 788.04 17.15
Cement for adhesive,3.3kg/m2 0.01 bags 788.04 9.26
Sand 0.01 m3 4,619.78 33.05
White Cement 0.06 kg 1,410.00 81.02
Miscellaneous 0.18 m2 193.68 34.86
-
2 Labor -
Labor charge for riser 1.00 rm 150.93 150.93
Local polishing with necessary materials 1.00 rm 247.48 247.48

Tools3& Plant @ 3% of Labour 11.95

a Total of Material/Labor /Tools & Plant 1,007.05


b Over head & Profit @ 15% of (a) 151.06
c Total (a+b) 1,158.11
Item Rate per .178m2 1,158.00
Item Rate per 1m2 6,506.00
Item Rate per 1sft 605.00
Item Rate per 1rft 351.00
Item Rate per 1rm 1,151.63

24 Marble Skirting
Analysis For 1 m
S. No. Description Quantity Unit Rate Amount
1 Materials
Marble 0.11 m2 2,152.00 236.72
Cement (PPC) 0.02 bags 788.04 17.97
Sand 0.002 m3 4,619.78 10.16
Miscellaneous 0.15 m2 193.68 29.05
-
2 Labor -
Labor charge for skirting 1.00 rm 150.93 150.93
Molding and local polishing with necessary materials 1.00 rm 157.49 157.49

Tools3& Plant @ 3% of Labour 9.25

a Totals of Materials, Labor & Tools and Plant 611.57


b Over head & Profit @ 15% of (a) 91.74
e Total (a+b) 703.30
Item Rate per 1m 703.30
Item Rate per rft 214.00

25 Marble on Window sill


Analysis For 1 m (300 mm wide)
S. No. Description Quantity Unit Rate Amount
1 Materials
Marble 0.33 m2 2,152.00 710.16
Cement (PCC) 0.08 bags 788.04 63.48
Sand 0.01 m3 4,619.78 38.11
Miscellaneous (white cement/cloth etc.) 0.30 m2 193.68 58.10
-
2 Labor
Labor Charge For Laying with polishing 1.000 rm 245.25 245.25
Labor Charge For Molding with polishing 1.000 rm 157.49 157.49
Labor charge for Grooving 1.00 rm 94.33 94.33

3 Tools and Plant @ 3% of Labor 31.16

a Totals of Materials, Labor & Tools and Plant 1,398.09


b Over head & Profit @ 15% of (a) 209.71
c Total (a+b) 1,607.80
Item Rate per 1m 1,607.80
Item Rate per rft 490.00
Item Rate per 0.30 m2 1,607.80
Item Rate per 1 m2 5,359.00

26 Marble Parapet Coping


Analysis For 1 m (195 mm wide)
S. No. Description Quantity Unit Rate Amount
1 Materials
Marble 0.21 m2 2,152.00 461.60
Cement (PCC) 0.08 bags 788.04 63.48
Sand 0.01 m3 4,619.78 38.11
Miscellaneous (white cement/cloth etc.) 0.30 m2 193.68 58.10
-
2 Labor
Labor Charge For Laying with polishing 1.000 rm 245.25 245.25
Labor Charge For Molding with polishing 2.000 rm 157.49 314.98
Labor charge for Grooving 1.00 rm 94.33 94.33

3 Tools and Plant @ 3% of Labor 35.89

a Totals of Materials, Labor & Tools and Plant 1,311.74


b Over head & Profit @ 15% of (a) 196.76
c Total (a+b) 1,508.51
Item Rate per 1m 1,508.51
Item Rate per rft 460.00

27 Mosaic tile in 1:4 ratio


Analysis for 1 m2 (Normal Pattern Only)
S.No. Description Quantity Unit Rate Amount
1 Material
Mosaic tile 1.10 m2 700.05 770.05
Cement (PPC) 0.27 bags 788.04 211.93
Cement (3.3 kg per m2 for adhesive) 0.07 bags 788.04 52.01
Sand 0.06 m3 4,619.78 255.31
Miscellaneous (Grout/Pigments / Cloth etc.) 1.00 LS 193.68 193.68
2 Labor -
Labor charge 1.00 m2 433.09 433.09
Local polishing with necessary materials 1.00 m2 247.48 247.48

3 Tools & Plant @ 3% of Labour 12.99

a Total of Material/Labor /Tools & Plant 2,176.54


b Over head & Profit @ 15% of (a) 326.48
c Total (a+b) 2,503.02
Item Rate per 1m2 2,503.00
Item Rate per 1sft 233.00

28 Mosaic tile skirting


Analysis for 1 rm
S.No. Description Quantity Unit Rate Amount
1 Material
Mosaic tile 0.11 m2 700.05 77.47
Cement (PPC) 0.02 bags 788.04 18.49
Cement (3.3 kg per m2 for adhesive) bags 788.04 -
Sand m3 4,619.78 -
Miscellaneous (Grout/Pigments / Cloth etc.) 1.00 LS 59.06 59.06
2 Labor -
Labor charge 1.00 m2 105.62 105.62
Local polishing with necessary materials 1.00 Rm 247.48 247.48

3 Tools & Plant @ 3% of Labour 3.17


a Total of Material/Labor /Tools & Plant 511.29
b Over head & Profit @ 15% of (a) 76.69
c Total (a+b) 587.98
Item Rate per 1rm 588.00
Item Rate per 1rft 179.00

29 Clay tile on concrete surface


Analysis for 1 m2 (Normal Pattern Only)
S.No. Description Quantity Unit Rate Amount
1 Material
Roofing tile PPW 8" X 5" 60.90 no. 20.40 1,242.39
Cement (PPC) 0.39 bags 788.04 307.34
Sand 0.044 m3 4,619.78 203.27
Miscellaneous (Grout/Pigments / Cloth etc.) 1.00 LS 193.68 193.68
2 Labor -
Labor charge 1.00 m2 322.80 322.80

3 Tools & Plant @ 3% of Labour 9.68

a Total of Material/Labor /Tools & Plant 2,279.16


b Over head & Profit @ 15% of (a) 341.87
c Total (a+b) 2,621.04
Item Rate per 1m2 2,621.00
Item Rate per 1sft 244.00

30 Aluminum Windows
Analysis for 1 m2
S.No. Description Quantity Unit Rate Amount
1 Material
Subcontractor 1.00 m2 6,456.00 6,456.00

a Total of Material/Labor /Tools & Plant 6,456.00


b Over head & Profit @ 15% of (a) 968.40
c Total (a+b) 7,424.40
Item Rate per 1m2 7,424.00
Item Rate per 1sft 690.00

31 Aluminum Door
Analysis for 1 m2
S.No. Description Quantity Unit Rate Amount
1 Material
Subcontractor 1.00 m2 6,994.00 6,994.00
a Total of Material/Labor /Tools & Plant 6,994.00
b Over head & Profit @ 15% of (a) 1,049.10
c Total (a+b) 8,043.10
Item Rate per 1m2 8,043.00
Item Rate per 1sft 747.00

32 False Ceiling work


Analysis for 1 m2
S.No. Description Quantity Unit Rate Amount
1 Material
Subcontractor : 12mm Gypsum false ceiling waterproof 1.10 m2 1,051.79 1,156.97

a Total of Material/Labor /Tools & Plant 1,156.97


b Over head & Profit @ 15% of (a) 173.55
c Total (a+b) 1,330.51
Item Rate per 1m2 1,331.00
Item Rate per 1sft 124.00

33 Waterproofing work
Analysis for 1 m2
S.No. Description Quantity Unit Rate Amount
1 Material
Subcontractor : MC Special DM Coating 1.00 m2 618.70 618.70

a Total of Material/Labor /Tools & Plant 618.70


b Over head & Profit @ 15% of (a) 92.81
c Total (a+b) 711.51
Item Rate per 1m2 712.00
Item Rate per 1sft 66.00

34 POP on Concrete Surface


Analysis for 1 m2
S.No. Description Quantity Unit Rate Amount
1 Material
Subcontractor 1.00 m2 180.77 180.77 Rate
180.77
a Total of Material/Labour /Tools & Plant 180.77
b Over head & Profit @ 15% of (a) 27.12
c Total (a+b) 207.88
Item Rate per 1 m2 208.00
Item Rate per 1 sft 19.00

35 POP on Plaster Surface


Analysis for 1 m2
S.No. Description Quantity Unit Rate Amount
1 Material
Subcontractor 1.00 m2 154.94 154.94

a Total of Material/Labour /Tools & Plant 154.94


b Over head & Profit @ 15% of (a) 23.24
c Total (a+b) 178.19
Item Rate per 1 m2 178.00 13.00
Item Rate per 1 sft 17.00 11.00

36 Sal wood door frame 806.41


Analysis for .05m3 (1000x2150) 16,128.27
S.N Description Unit Quantity Rate Amount
1 Material
Sal wood (75x125) m3 0.06 213,686.00 12,944.88
19 mm x 6 mm, 375 mm long flat iron hold fast kg 2.01 100.00 201.35
Bitumen Paint LS 1.00 147.63 147.63
Miscellaneous (Nail, screw, fevicol etc.) LS 1.00 500.00 500.00
-
2 Labor
Labor charge for fitting door m3 0.05 10,596.00 529.80
Fixing charge no 1.00 375.00 375.00

Tools
3 & Plant @ 3% of Labor 27.14

a Total of Material ,Labor and Tools & Plant 14,725.81


b Over head & Profit @ 15% of (a) 2,208.87
c Total (a+b) 16,934.68
Item Rate per .05m3 16,934.68
Item Rate per 1m3 338,693.65
Item Rate per 1cft 9,589.00

37 Solid core door Shutter (Bed rooms) for 3'3''x7'0''


Analysis for 1.853 m2
S.N Description Unit Quantity Rate Amount
1 Material
Solid core door shutter m2 1.853 2,152.00 3,988.72
Salwood m3 0.005 213,686.00 1,086.73 609.29
Tower Bolt 8" no 1.000 350.00 350.00 328.81
Mortice Lock set 1.000 2,000.00 2,000.00
4" Hinges (Brass) no 3.000 290.00 870.00
Magnetic door Stopper no 1.000 90.00 90.00
Door closer no 1.000 1,500.00 1,500.00
Fevicol 300gm kg 0.300 250.00 75.00
Head Lace, Nails etc. L.S 1.000 100.00 100.00
-
2 Labor
Labor charge for fitting door no 1.00 230.00 230.00
Lock fitting & other fitting( door stopper, hinge, tower bolt) no 1.00 460.00 460.00
Labor & material Charge for extra 6 pc sallo wood no 1.00 345.00 345.00

Tools
3 & Plant @ 3% of Labor 31.05

a Total of Material ,Labor and Tools & Plant 11,126.50


b Over head & Profit @ 15% of (a) 1,668.98
c Total (a+b) 12,795.48
Item Rate per 1.853 m2 12,795.00
Item Rate per 1 m2 6,905.02
Item Rate per 1 sft 642.00

38 Solid core door Shutter (Toilets, pooja and store) for 2'6''x7'0''
Analysis for 1.371 m2
S.N Description Unit Quantity Rate Amount
1 Material
Solid core door shutter m2 1.371 2,259.60 3,097.91
Sal wood m3 0.005 213,686.00 1,086.73 560.52
Tower Bolt 8" no 1.000 350.00 350.00 408.84
Mortice Lock set 1.000 2,000.00 2,000.00
4" Hinges (Brass) no 3.000 290.00 870.00
Magnetic door Stopper no 1.000 90.00 90.00
Door closer no 1.000 1,500.00 1,500.00
Fevicol 300gm kg 0.300 250.00 75.00
Head Lace, Nails etc. L.S 1.000 100.00 100.00
-
2 Labor
Labor charge for fitting door no 1.00 230.00 230.00
Lock fitting & other fitting( door stopper, hinge, tower bolt) no 1.00 460.00 460.00
Labor & material Charge for extra 6 pc sallo wood no 1.00 345.00 345.00

Tools
3 & Plant @ 3% of Labor 31.05

a Total of Material ,Labor and Tools & Plant 10,235.69


b Over head & Profit @ 15% of (a) 1,535.35
c Total (a+b) 11,771.05
Item Rate per 1.371 m2 11,771.00
Item Rate per 1 m2 8,585.70
Item Rate per 1 sft 798.00

39 Wooden Panel Door Analysis For 1 No (2.246 Sqm) (Frame Size: 4'-0" X 7'-0", Shutter Size 3'-7"X6'-9")
Analysis for 2.246 sqm
S.N Description Unit Quantity Rate Amount
1 Material
Sal Wood cum 0.104 213,686.00 22,184.14 1,583.24
6" Hinge (Brass) nos 6.000 310.00 1,860.00 704.91
7 Lever Lock nos 1.000 860.01 860.01
Tower Bolt 12" (Brass) nos 2.000 670.00 1,340.00
Tower Bolt 10" (Brass) nos 2.000 410.00 820.00
Door Stopper (Rubber) nos 2.000 30.00 60.00
6" Handle (Brass) nos 2.000 340.00 680.00
Miscellaneous (Mobical, Nail etc.) LS 1.000 100.00 100.00
2 Labor
Labor Charge For Fabrication sqm 2.250 230.00 517.50
Labor Charge For Fitting nos 1.000 460.00 460.00

Tools
3 & Plant @ 3% of Labor 29.33

a Total of Material ,Labor and Tools & Plant 28,910.98


b Over head & Profit @ 15% of (a) 4,336.65
c Total (a+b) 33,247.62
Item Rate for 2.246 sqm 33,248.00
Item Rate per 1 sqm 14,803.21
Item Rate per 1 sft 1,376.00

40 Wooden staircase hand rail


Analysis for 1rm
S.N Description Unit Quantity Rate Amount
1Material & Labour
Sub-Contractor Rate rm 1.00 2,624.80 2,624.80

Tools
2 & Plant @ 3% of Labor 78.74

a Total of Material ,Labor and Tools & Plant 2,703.54


b Over head & Profit @ 15% of (a) 405.53
c Total (a+b) 3,109.08
Item Rate per 1 rm 3,109.08
Item Rate per 1rft 947.60

41 Newel post
Analysis for 1no
S.N Description Unit Quantity Rate Amount

1 Labour
Sub-Contractor Rate rm 1.00 6,325.00 6,325.00

a Total of Material ,Labour and Tools & Plant 6,325.00


b Over head & Profit @ 15% of (a) 948.75
c Total (a+b) 7,273.75
Item Rate per 1 no 7,274.00

42 Surkhi Pointing
Analysis For 1 Sft
S. No. Description Quantity Unit Rate Amount
1 Materials + Labour
Sub contractor Rate 1.00 Sft 70.00 70.00

a Totals of Materials, Labor & Tools and Plant 70.00


b Over head & Profit @ 15% of (a) 10.50
c Total (a+b) 80.50
Item Rate per 1Sft 81.00

43 Inside Paint Emulsion


Analysis for 1 m2
S.No. Description Quantity Unit Rate Amount
1 Material
Subcontractor 1.00 m2 180.77 180.77

a Total of Material/Labor /Tools & Plant 180.77


b Over head & Profit @ 15% of (a) 27.12
c Total (a+b) 207.88
Item Rate per 1m2 208.00
Item Rate per 1sft 19.00

44 Exterior weather coat paint


Analysis for 1 m2
S.No. Description Quantity Unit Rate Amount
1 Material
Subcontractor 1.00 m2 232.42 232.42

a Total of Material/Labor /Tools & Plant 232.42


b Over head & Profit @ 15% of (a) 34.86
c Total (a+b) 267.28
Item Rate per 1m2 267.00
Item Rate per 1sft 25.00

45 Enamel Paint on Wooden Surface


Analysis for 1 m2
S.No. Description Quantity Unit Rate Amount
1 Material & Labor
Sub-contractor 1.00 m2 193.68 193.68
a Total of Material/Labor /Tools & Plant 193.68
b Over head & Profit @ 15% of (a) 29.05
c Total (a+b) 222.73
Item Rate per 1m2 223.00
Item Rate per 1sft 21.00

46 Chapra Polish on Wooden surface


Analysis for 1 m2
S.No. Description Quantity Unit Rate Amount
1 Material & Labor
Sub-contractor 1.00 m2 645.60 645.60

a Total of Material/Labor /Tools & Plant 645.60


b Over head & Profit @ 15% of (a) 96.84
c Total (a+b) 742.44
Item Rate per 1m2 742.00
Item Rate per 1sft 69.00
Final Total
Rate
876.54
788.04
1,410.00
4,308.97
4,619.78
2,719.57
3,955.77
3,602.57
16.00
87,600.00
100.00
210.00
968.40
33,907.20
110.00
98.00
225.00
70.00
95.00
1,312.72
1,366.52
700.05
20.40
2,152.00
90.00
3,841.32
213,686.00
100.00
2,152.00
2,259.60
176,600.00
290.00
310.00
860.01
350.00
670.00
410.00
30.00
1,500.00
340.00
90.00

Surface
preparation
180.77
Thaiba Heights (Type B)
Thaiba, Lalipur

Cost Summary
S.No. Description of work Unit Quantity Rate Amount
Main building

Mobilization works L.S. 1.00 0.00

I Initial site works

1 Earthwork in Excavation Cft 4,196.22 23.00 96,513.11

2 Back filling Cft. 2,679.41 20.00 53,588.30

3 Flat Brick Soling Sft 627.00 99.00 62,073.25

4 DPM sheet laying Sft 1,167.92 8.00 9,343.38

II Concrete Works

1 P.C.C. works (M10) Cft 147.23 334.00 49,173.15

2 P.C.C. works (M15) Cft 144.76 387.00 56,020.43

3 R.C.C. works (M20) Cft 2,431.13 450.00 1,094,007.79

4 R.C.C. works (M25) Cft 318.83 566.00 180,457.78

III Form works

1 Normal Form-work Sft 5,899.84 75.00 442,488.21

IV Reinforcement Works Kg 8,831.19 123.00 1,086,236.73

V Masonry works

1 9" thick Local Brickwork in (1:6 ) c/m at foundation Cft 476.36 432.00 205,788.51

2 9'' th. Fairface brickwork (1:5) c/m Cft 27.93 483.00 13,490.19

3 4.5'' th. Fairface brickwork (1:4) c/m Sft 120.29 242.00 29,109.12

4 4.5" thick Local Brickwork in (1:4) c/m Sft 1,030.88 191.00 196,898.65

5 9" thick Local Brickwork in (1:5) c/m at superstructure Cft 1,127.50 445.00 501,739.42

VI Plaster works

1 15 mm th. Plaster (1:5) on inside wall Sft 3,599.68 49.00 176,384.50

2 12.5 mm th. Internal concete surface plaster (1:4) Sft 59.04 46.00 2,715.75

3 20 mm th. Outside plaster(1:6) Sft 3,443.92 58.00 199,747.27

4 Jamb & Sill Plaster (9" Avg. width) Rft 375.65 52.00 19,533.80

5 Rain drip plaster: Rft 59.50 38.00 2,261.00


S.No. Description of work Unit Quantity Rate Amount
VII IPS Works

1 55 mm th. IPS flooring (1:2:4) Sft 819.00 98.00 80,262.00

VIII Tile works

1 Ceramic tile on floor Sft 513.75 280.00 143,850.00

2 Ceramic tile on wall Sft 497.00 273.00 135,681.00

3 Ceramic tile skirting Rft 87.75 127.00 11,144.25

IX Marble Works

1 Sft 274.38 452.00 124,017.50


Marble flooring on floor/staircase landing with polishing

2 Sft 103.00 773.00 79,619.00


Marble flooring on tread with polishing

3 Rft 131.75 351.00 46,244.25


Marble flooring on Riser with polishing

4 Rft 126.64 214.00 27,100.96


Marble skirting with polishing

X Mosaic tile work

1 Sft 705.00 233.00 164,265.00


Mosaic tile flooring with polishing

2 Rft 172.75 179.00 30,922.25


Mosaic tile skirting

XI Coping and sill work

1 Rft 87.00 490.00 42,630.00


Marble work on window sill (12'' wide)

2 Rft 140.75 460.00 64,745.00


Marble coping (9'' wide)

XII Clay (Prajapat) tile works as per drawing, site instruction all complete;

1 Clay tile flooring on concrete surface Sft 224.22 244.00 54,709.68

XIII Aluminium Works

1 Aluminium Windows Sft 374.19 690.00 258,192.83

2 Aluminium Door Sft 85.50 747.00 63,868.50

XIV False ceiling

Waterproof type gysum false ceiling Sft 110.00 124.00 13,640.00

XV Water Proofing works Sft 1,346.25 66.00 88,852.50


S.No. Description of work Unit Quantity Rate Amount
XVI POP works

1 POP on concrete surface Sft 2,227.01 19.00 42,313.25

2 POP on plaster surface Sft 3,740.55 17.00 63,589.39

3 POP on gysum surface Sft 110.00 17.00 1,870.00

XVII Wood works

1 Sal Door frame as per drawing all complete Cft 12.97 9,589.00 124,382.75

2 Solid core door shutter Sft 82.49 642.00 52,958.84

3 Solid core door shutter water proof ply Sft 43.99 798.00 35,105.94

4 Wooden pannel door shutter sft 28.59 1,376.00 39,341.49

5 Wooden staircase handrail Rft 34.45 947.60 32,644.82

6 Newel Post Nos 1.00 7,274.00 7,274.00

XVIII Pointing work

1 Surkhi pointing work Sft 157.53 81.00 12,759.58

XIX Painting works

1 Inside Paint (Emulsion) Sft 5,780.93 19.00 109,837.70

2 Outside Paint (Weather coat Paint) Sft 3,443.92 25.00 86,097.96

3 Enamel Paint on wooden surfaces Rft 152.32 21.00 3,198.72

4 Chapra polishing on wooden surface Sft 376.07 69.00 25,948.80

5 Enamel Paint on metal surfaces Sft 239.19 21.00 5,023.04

XX Glass railing Sft 43.87 1,725.00 75,667.13

XXI Metal works

1 Staircase railing Rft 34.45 1,599.00 55,085.55

2 Verandah pipe railing Sft 9.16 533.00 4,884.50

3 Straight type metal staircase Job 1.00 40,000.00 40,000.00

A Total Amount of Civil works 6,725,298.52

B Sanitary works 8% of civil cost 538,023.88

C Electrical works 10% of civil cost 672,529.85

D Total 7,935,852.25
Add vat 13% extra
E 1,031,660.79
Grand Total
F 8,967,513.04

Built up area 2059.98 sft


Cost per Sq.ft overall 4,353.20
10/2/2018
Remarks

0.00

221,518.03

1,379,659.15

442,488.21

1,086,236.73

947,025.90

400,642.33
Remarks

80,262.00

290,675.25

276,981.71

195,187.25

107,375.00

54,709.68

322,061.33

13,640.00

88,852.50
Remarks
107,772.64

291,707.84

12,759.58

230,106.22

75,667.13

99,970.05

6,725,298.52
Thaiba Heights (Type B)
Thaiba, Lalipur

Detail Estimation Sheet : Built up area


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

Built up area 2059.98 Sft

a Ground floor 930.78

Floor area 1 area= 930.78 930.78

b First floor 850.33

Floor area 1 area= 850.33 850.33

CMS (Pvt.) Ltd. Page 43 of 132 Built up area


Thaiba Heights (Type B)
Thaiba, Lalipur

Detail Estimation Sheet : Initial site works


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

1 Earth work in excavation: 4,196.22 Cft

i Footing: 3,827.74

Isolated footings

F1(A3) 1 7.00 7.00 5.25 257.25

F1(B3) 1 7.00 7.00 5.25 257.25

F1(C3) 1 7.00 7.00 5.25 257.25

F1(D3) 1 7.00 7.00 5.25 257.25

F1(D2) 1 7.00 7.00 5.25 257.25

Strap footing: -

SF1 (A/1-2) 1 17.58 6.00 5.25 553.77

SF2 (B/1-2) 1 18.33 8.00 5.25 769.86

SF3 (C/1-2) 1 18.33 8.25 5.25 793.92

ii Water tank 1 9.50 8.50 5.25 423.94

b Below tie beam 368.49

At X direction : -

Grid outside of 1,2/A-B 2 3.75 2.00 3.84 57.60

Grid outside of 1,2/B-C 2 3.00 2.00 3.84 46.08

Grid outside of 2/C-D 1 4.75 2.00 3.84 36.48

Grid outside of 3/A-B 1 3.75 2.00 3.84 28.80

Grid outside of 3/B-C 1 4.08 2.00 3.84 31.33

Grid outside of 3/C-D 1 5.33 2.00 3.84 40.93

At Y direction :

CMS(Pvt.) :Ltd. Page 44 of 132 Initial site works


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

Grid along A/2-3 1 4.08 2.00 3.84 31.33

Grid along B/2-4 1 4.33 2.00 3.84 33.25

Grid along C/2-5 1 3.33 2.00 3.84 25.57

Grid along D/2-6 1 4.83 2.00 3.84 37.09

2 Earth back filling 2,679.41 Cft

a Footing: 2,679.41

Excavated quantity 1 2,679.41 2,679.41

3 Flat brick soling: 627.00 Sft

a Below tie beam 1 47.98

At X direction : -

Grid outside of 1,2/A-B 2 3.75 1.00 7.50

Grid outside of 1,2/B-C 2 3.00 1.00 6.00

Grid outside of 2/C-D 1 4.75 1.00 4.75

Grid outside of 3/A-B 1 3.75 1.00 3.75

Grid outside of 3/B-C 1 4.08 1.00 4.08

Grid outside of 3/C-D 1 5.33 1.00 5.33

At Y direction :

Grid along A/2-3 1 4.08 1.00 4.08

Grid along B/2-4 1 4.33 1.00 4.33

Grid along C/2-5 1 3.33 1.00 3.33

Grid along D/2-6 1 4.83 1.00 4.83

b Floors: 579.02

Grid A-C/1-3 1 22.17 20.33 450.72

Grid C-D/2-3 1 11.58 11.08 128.31

CMS(Pvt.) :Ltd. Page 45 of 132 Initial site works


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

4 DPM Laying 1,167.92 Sft

a Footing: 522.92

Isolated footings

F1(A3) 1 5.50 5.50 30.25

F1(B3) 1 5.50 5.50 30.25

F1(C3) 1 5.50 5.50 30.25

F1(D3) 1 5.50 5.50 30.25

F1(D2) 1 5.50 5.50 30.25

Strap footing: -

SF1 (A/1-2) 1 16.08 4.50 72.36

SF2 (B/1-2) 1 16.83 6.50 109.40

SF3 (C/1-2) 1 16.83 6.75 113.60

Water tank 1 9.25 8.25 76.31

b Below tie beam 65.98

At X direction : -

Grid outside of 1,2/A-B 2 5.25 1.00 10.50

Grid outside of 1,2/B-C 2 4.50 1.00 9.00

Grid outside of 2/C-D 1 6.25 1.00 6.25

Grid outside of 3/A-B 1 5.25 1.00 5.25

Grid outside of 3/B-C 1 5.58 1.00 5.58

Grid outside of 3/C-D 1 6.83 1.00 6.83

At Y direction :

Grid along A/2-3 1 5.58 1.00 5.58

Grid along B/2-4 1 5.83 1.00 5.83

Grid along C/2-5 1 4.83 1.00 4.83

Grid along D/2-6 1 6.33 1.00 6.33

CMS(Pvt.) :Ltd. Page 46 of 132 Initial site works


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

c Floors : 579.02

Grid A-C/1-3 1 22.17 20.33 450.72

Grid C-D/2-3 1 11.58 11.08 128.31

CMS(Pvt.) :Ltd. Page 47 of 132 Initial site works


Thaiba Heights (Type A)
Thaiba, Lalipur

Detail Estimation Sheet : Footing RCC


S.No Grid Type L B Foundation Type l b

1 F1(A3) 1 5.00 5.00 Isolated 1.84 1.84

2 F1(B3) 1 5.00 5.00 Isolated 1.84 1.84

3 F1(C3) 1 5.00 5.00 Isolated 1.84 1.84

4 F1(D3) 1 5.00 5.00 Isolated 1.84 1.84

5 F1(D2) 1 5.00 5.00 Isolated 1.84 1.84

6 SF1 (A/1-2) : A1.A2 1 15.58 4.00 Combinded footings 2.00 2.00

2 15.58 Slope

2 15.58 Flat

1 15.58 Strap beam (top remaining part

7 SF2 (B/1-2) : B1,B2 1 16.33 6.00 Combinded footings 2.00 2.00

2 16.33 Slope

2 16.33 Flat

1 16.33 Strap beam (top remaining part )

8 SF3 (C/1-2) : C1,C2 1 16.33 6.25 Combinded footings 2.00 2.00

2 16.33 Slope

2 16.33 Flat

1 16.33 Strap beam (top remaining part )


8/2/2018
D h Quantity Remark

1.00 0.34 29.26

1.00 0.34 29.26

1.00 0.34 29.26

1.00 0.34 29.26

1.00 0.34 29.26

1.16 0.50 41.13

5.14

4.32

2.89

1.16 0.50 64.67

10.78

4.53

12.50

1.16 0.50 67.36

17.35

8.17

9.47

Total 394.60 cft


Thaiba Heights (Type A)
Thaiba, Lalipur

Detail Estimation Sheet : Concrete work


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity
5 PCC works:

5.1 PCC(1:3:6) 147.23 Cft

a Footing: 130.73

Isolated footings

F1(A3) 1 5.50 5.50 0.25 7.56

F1(B3) 1 5.50 5.50 0.25 7.56

F1(C3) 1 5.50 5.50 0.25 7.56

F1(D3) 1 5.50 5.50 0.25 7.56

F1(D2) 1 5.50 5.50 0.25 7.56

Strap footing:

SF1 (A/1-2) 1 16.08 4.50 0.25 18.09

SF2 (B/1-2) 1 16.83 6.50 0.25 27.35

SF3 (C/1-2) 1 16.83 6.75 0.25 28.40

Water tank 1 9.25 8.25 0.25 19.08

b Below tie beam 16.50

At X direction : -

Grid outside of 1,2/A-B 2 5.25 1.00 0.25 2.63

Grid outside of 1,2/B-C 2 4.50 1.00 0.25 2.25

Grid outside of 2/C-D 1 6.25 1.00 0.25 1.56

Grid outside of 3/A-B 1 5.25 1.00 0.25 1.31

Grid outside of 3/B-C 1 5.58 1.00 0.25 1.40

CMS (Pvt.) Ltd. Page 50 of 132 Concrete works


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

Grid outside of 3/C-D 1 6.83 1.00 0.25 1.71

At Y direction :

Grid along A/2-3 1 5.58 1.00 0.25 1.40

Grid along B/2-4 1 5.83 1.00 0.25 1.46

Grid along C/2-5 1 4.83 1.00 0.25 1.21

Grid along D/2-6 1 6.33 1.00 0.25 1.58

5.2 PCC (1:2:4) works: 144.76 Cft

Floors: 144.76

Grid A-C/1-3 1 22.17 20.33 0.25 112.68

Grid C-D/2-3 1 11.58 11.08 0.25 32.08

6 RCC work

6.1 RCC (M20) 2431.13 Cft

a Foundation

i Foundation : Footing/Raft/Strap beam 394.60 394.6

ii Bottom Footing beam 93.66

At X direction : -

Grid outside of 1,2,3/A-B 3 9.66 0.75 1.00 21.74

Grid outside of 1,2,3/B-C 3 10.08 0.75 1.00 22.68

Grid outside of 2,3/C-D 2 11.33 0.75 1.00 17.00

At Y direction :

Grid along A,B,C,D/2-3 4 10.75 0.75 1.00 32.25

iii Tie beam: 120.66

CMS (Pvt.) Ltd. Page 51 of 132 Concrete works


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

At X direction :

Grid outside of 1,2,3/A-B 3 9.66 0.75 1.00 21.74

Grid outside of 1,2,3/B-C 3 10.08 0.75 1.00 22.68

Grid outside of 2,3/C-D 2 11.33 0.75 1.00 17.00

At Y direction :

Grid along A,B,C,D/2-3 4 10.75 0.75 1.00 32.25

Grid along A,B,C/1-2 3 12.00 0.75 1.00 27.00

iv Water tank : 209.37

Base 1 11.50 10.88 0.66 82.54

Shear wall 1 35.00 0.75 3.33 87.41

Beam 1 32.00 0.75 0.33 7.92

Slab 1 10.00 7.50 0.42 31.50

b Ground floor : (+0'0'' - +9'4'')

i Floor beam 87.07

At X direction :

Grid outside of 1,2,3/A-B 3 9.66 0.75 0.58 12.61

Grid outside of 1,2,3/A-B 3 9.66 0.75 0.58 12.61

Grid outside of 1,2,3/B-C 3 10.08 0.75 0.58 13.15

Grid outside of 1/C - Cantilever 1 4.00 0.75 0.58 1.74

Grid outside of 2,3/C-D 2 11.33 0.75 0.58 9.86

At Y direction :

Grid along A,B,C,D/2-3 4 10.75 0.75 0.58 18.71

Grid along A,B,C/1-2 3 12.00 0.75 0.58 15.66

Pergola beam 1 11.08 0.75 0.33 2.74

CMS (Pvt.) Ltd. Page 52 of 132 Concrete works


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

ii Slab (Ground floor cover slab) 287.62

1 Area = 785.00 0.42 329.70

(deduction) : Staircase void -1 Area = 74.00 0.42 -31.08

(deduction) : Column

A1 -1 1.00 1.00 1.00 -1.00

B1 -1 1.00 1.00 1.00 -1.00

C1 -1 1.00 1.00 1.00 -1.00

A2 -1 1.00 1.00 1.00 -1.00

B2 -1 1.00 1.00 1.00 -1.00

C2 -1 1.00 1.00 1.00 -1.00

D2 -1 1.00 1.00 1.00 -1.00

A3 -1 1.00 1.00 1.00 -1.00

B3 -1 1.00 1.00 1.00 -1.00

C3 -1 1.00 1.00 1.00 -1.00

C3 -1 1.00 1.00 1.00 -1.00

iii Staircase : 69.81

Base at ground floor 1 4.42 4.25 0.46 8.61

First flight 1 5.00 4.25 0.46 9.74

1st landing 1 4.25 4.25 0.46 8.28

2nd flight 1 5.00 4.25 0.46 9.74

2nd landing 1 4.25 4.25 0.46 8.28

3rd flight 1 6.00 4.25 0.46 11.69

Steps 8 3.50 0.83 0.58 13.48

CMS (Pvt.) Ltd. Page 53 of 132 Concrete works


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

iv RCC band : 2 layer 58.15

At 9'' th.

At X direction

Grid along 1/A-C 2 19.83 0.75 0.33 9.82

Grid along 3/A-C 2 31.92 0.75 0.33 15.80

Grid 2/C-D 2 14.08 0.75 0.33 6.97

At Y direction :

Grid along A/1-3 2 8.83 0.75 0.33 4.37

D3 -1 3.00 0.75 0.33 -0.74

Grid B/1-2 2 10.83 0.75 0.33 5.36

(deduction) : D1 -1 3.25 0.75 0.33 -0.80

Grid C/1-2 2 11.25 0.75 0.33 5.57

(deduction) : D -1 4.00 0.75 0.33 -0.99

Grid D/2-3 2 7.00 0.75 0.33 3.47

4.5'' th.

At X direction

Toilet below 2 7.33 0.38 0.33 1.81

Grid along 2/A-B 2 9.66 0.38 0.33 2.39

At Y direction

Toilet below 2 2.58 0.38 0.33 0.64

(deduction) : D2' -1 2.58 0.38 0.33 -0.32

Grid along B/2-3 2 10.75 0.38 0.33 2.66

(deduction) : D1 -1 3.25 0.38 0.33 -0.40

Grid D/2-3 4 5.16 0.38 0.33 2.55

v Lintel projection 8.89

CMS (Pvt.) Ltd. Page 54 of 132 Concrete works


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

W2 2 7.08 0.75 0.33 3.50

W4' 1 9.50 0.75 0.33 2.35

W3' 1 6.08 0.75 0.33 1.50

W7 2 3.08 0.75 0.33 1.52

c First floor : (+9'4'' - +18' 8'')

i Floor beam 110.20

At X direction :

Grid outside of 1,2,3/A-B 3 9.66 0.75 0.58 12.61

Grid outside of 1,2,3/A-B 3 9.66 0.75 0.58 12.61

Grid outside of 1,2,3/B-C 3 10.08 0.75 0.58 13.15

Grid outside of 1/C - Cantilever 1 4.00 0.75 1.00 3.00

Grid outside of 2,3/C-D 2 11.33 0.75 0.58 9.86

Pergola beam 5 2.25 1.25 0.46 6.45

At Y direction :

Grid along A,B,C,D/2-3 4 10.75 0.75 0.58 18.71

Grid along D/2-3 2 6.83 0.75 0.58 5.94

Grid along A,B,C/1-2 3 12.00 0.75 0.58 15.66

Pergola beam 2 11.50 1.16 0.46 12.23

ii Slab (First floor cover slab) 325.71

1 Area = 744.00 0.42 312.48

(deduction) : Staircase void -1 Area = 74.00 0.42 -31.08

Slope slab 2 9.50 5.00 0.38 35.63

2 10.50 2.50 0.38 19.69

(deduction) : Column

CMS (Pvt.) Ltd. Page 55 of 132 Concrete works


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

A1 -1 1.00 1.00 1.00 -1.00

B1 -1 1.00 1.00 1.00 -1.00

C1 -1 1.00 1.00 1.00 -1.00

A2 -1 1.00 1.00 1.00 -1.00

B2 -1 1.00 1.00 1.00 -1.00

C2 -1 1.00 1.00 1.00 -1.00

D2 -1 1.00 1.00 1.00 -1.00

A3 -1 1.00 1.00 1.00 -1.00

B3 -1 1.00 1.00 1.00 -1.00

C3 -1 1.00 1.00 1.00 -1.00

C3 -1 1.00 1.00 1.00 -1.00

iii Staircase : 61.20

First flight 1 5.00 4.25 0.46 9.74

1st landing 1 4.25 4.25 0.46 8.28

2nd flight 1 5.00 4.25 0.46 9.74

2nd landing 1 4.25 4.25 0.46 8.28

3rd flight 1 6.00 4.25 0.46 11.69

Steps 8 3.50 0.83 0.58 13.48

iv RCC band : 2 layer 65.55

9'' th.

At X direction

Grid along 1/A-C 2 19.83 0.75 0.33 9.82

Grid along 3/A-C 2 31.92 0.75 0.33 15.80

Grid 2/C-D 2 14.08 0.75 0.33 6.97

CMS (Pvt.) Ltd. Page 56 of 132 Concrete works


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

At Y direction :

Grid along A/1-3 2 8.83 0.75 0.33 4.37

Grid B/1-2 2 10.83 0.75 0.33 5.36

(deduction) : D1 -1 3.25 0.75 0.33 -0.80

Grid C/1-2 2 11.25 0.75 0.33 5.57

(deduction) : DW1 -1 2.50 0.75 0.33 -0.62

Grid D/2-3 2 7.00 0.75 0.33 3.47

Attached toilet and Common toilet 2 7.75 0.75 0.33 3.84

4.5'' th.

At X direction :

Grid along 2/A-B 2 9.66 0.38 0.33 2.39

Common and attached toilet 2 10.66 0.38 0.33 2.64

At Y direction

Grid along B,C/2-3 4 10.75 0.38 0.33 5.32

(deduction) : D1 -2 3.25 0.38 0.33 -0.80

(deduction) : D2 -1 2.58 0.38 0.33 -0.32

Grid D/2-3 4 5.16 0.38 0.33 2.55

vi Lintel projection 6.04

W2 1 7.08 0.75 0.33 1.75

W4 1 5.08 0.75 0.33 1.26

W3 1 6.08 0.75 0.33 1.50

W6 2 3.08 0.75 0.33 1.52

d Second floor : (+18'8'' - + 28' 0'')

CMS (Pvt.) Ltd. Page 57 of 132 Concrete works


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

i Floor beam 32.72

At X direction :

Grid along 1,2/B-D 2 15.25 0.75 0.58 13.27

At Y direction :

Grid along B,C/1-2 2 10.83 0.75 0.58 9.42

Grid along /1-2 1 13.50 0.75 0.58 5.87

Cantilever beam 1 11.08 0.50 0.75 4.16

ii Slab (Second floor cover slab) 130.22

1 Area = 233.00 0.46 106.79

Slope slab 1 15.08 4.50 0.38 25.45

1 8.50 1.50 0.38 4.78

(deduction) : Column

B1 -1 1.00 1.00 1.00 -1.00

C1 -2 1.16 1.00 1.00 -2.32

B2 -1 1.16 1.00 1.00 -1.16

C2 -2 1.16 1.00 1.00 -2.32

iii
RCC band : 2 layer 50.06

9'' th.

At X direction :

Grid along 1,2/Outside of B to C 4 15.25 0.75 0.33 15.10

DW2 -1 3.00 0.75 0.33 -0.74

At Y direction :

Grid outside of B/1-2 2 6.33 0.75 0.33 3.13

Grid C/1-2 2 11.25 0.75 0.33 5.57

CMS (Pvt.) Ltd. Page 58 of 132 Concrete works


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

4.5'' th.

At X direction :

Laundry/Puja room 2 5.00 0.38 0.33 1.24

Staircase 1 3.16 0.38 0.33 0.39

At Y direction

Grid along B/2-3 2 10.75 0.38 0.33 2.66

(deduction) : D2 -1 2.58 0.38 0.33 -0.32

Laundry 2 2.42 0.38 0.33 0.60

Staircase 1 1.75 0.38 0.33 0.22

Parapet : Lower terrace 2 54.75 0.38 0.33 13.55

Parapet : Upper terrace 2 35.00 0.38 0.33 8.66

iv Lintel projection 0.76

W6 1 3.08 0.75 0.33 0.76

6.2 RCC (M25) 318.83 Cft

i Column up to top of tie beam: 60.50

A1 1 1.00 1.00 5.50 5.50

B1 1 1.00 1.00 5.50 5.50

C1 1 1.00 1.00 5.50 5.50

A2 1 1.00 1.00 5.50 5.50

B2 1 1.00 1.00 5.50 5.50

C2 1 1.00 1.00 5.50 5.50

D2 1 1.00 1.00 5.50 5.50

A3 1 1.00 1.00 5.50 5.50

CMS (Pvt.) Ltd. Page 59 of 132 Concrete works


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

B3 1 1.00 1.00 5.50 5.50

C3 1 1.00 1.00 5.50 5.50

C3 1 1.00 1.00 5.50 5.50

b Ground floor : (+0'0'' - +9'4'') 102.63

i Column

A1 1 1.00 1.00 9.33 9.33

B1 1 1.00 1.00 9.33 9.33

C1 1 1.00 1.00 9.33 9.33

A2 1 1.00 1.00 9.33 9.33

B2 1 1.00 1.00 9.33 9.33

C2 1 1.00 1.00 9.33 9.33

D2 1 1.00 1.00 9.33 9.33

A3 1 1.00 1.00 9.33 9.33

B3 1 1.00 1.00 9.33 9.33

C3 1 1.00 1.00 9.33 9.33

C3 1 1.00 1.00 9.33 9.33

c First floor : (+9'4'' - +18' 8'') 112.38

i Column

A1 1 1.00 1.00 9.33 9.33

B1 1 1.00 1.00 9.33 9.33

C1 1 1.00 1.00 9.33 9.33

A2 1 1.00 1.00 9.33 9.33

B2 1 1.00 1.00 9.33 9.33

C2 1 1.00 1.00 9.33 9.33

CMS (Pvt.) Ltd. Page 60 of 132 Concrete works


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

D2 1 1.00 1.00 9.33 9.33

1 1.00 1.00 4.88 4.88

A3 1 1.00 1.00 9.33 9.33

B3 1 1.00 1.00 9.33 9.33

C3 1 1.00 1.00 9.33 9.33

D3 1 1.00 1.00 9.33 9.33

1 1.00 1.00 4.88 4.88

d Second floor : (+18'8'' - + 28' 0'') 43.32

i Column

B1 1 1.00 1.00 9.33 9.33

C1 1 1.00 1.00 9.33 9.33

1 1.00 1.00 4.50 4.50

B2 1 1.00 1.00 9.33 9.33

C2 1 1.00 1.00 9.33 9.33

1 1.00 1.00 1.50 1.50

CMS (Pvt.) Ltd. Page 61 of 132 Concrete works


Thaiba Heights (Type A)
Thaiba, Lalipur

Detail Estimation Sheet : Formwork


Sub-
Total
S. No. Description Nos Length Breadth Height Quantity Total Unit
Quantity
Quantity

7 Formworks 5899.84 sft

For PCC(1:3:6)

a Footing: 61.25

Isolated footings

F1(A3) 1 5.50 5.50 0.25 5.50

F1(B3) 1 5.50 5.50 0.25 5.50

F1(C3) 1 5.50 5.50 0.25 5.50

F1(D3) 1 5.50 5.50 0.25 5.50

F1(D2) 1 5.50 5.50 0.25 5.50

Strap footing:

SF1 (A/1-2) 1 16.08 4.50 0.25 10.29

SF2 (B/1-2) 1 16.83 6.50 0.25 11.67

SF3 (C/1-2) 1 16.83 6.75 0.25 11.79

b Below tie beam 32.99

At X direction : -

Grid outside of 1,2/A-B 4 5.25 0.25 5.25

Grid outside of 1,2/B-C 4 4.50 0.25 4.50

Grid outside of 2/C-D 2 6.25 0.25 3.13

Grid outside of 3/A-B 2 5.25 0.25 2.63

Grid outside of 3/B-C 2 5.58 0.25 2.79

Grid outside of 3/C-D 2 6.83 0.25 3.42

At Y direction :

Grid along A/2-3 2 5.58 0.25 2.79

CMS( Pvt.) Ltd. Page 62 of 132 Form work


Sub-
Total
S. No. Description Nos Length Breadth Height Quantity Total Unit
Quantity
Quantity

Grid along B/2-4 2 5.83 0.25 2.92

Grid along C/2-5 2 4.83 0.25 2.42

Grid along D/2-6 2 6.33 0.25 3.17

For RCC (M20)

a Foundation

i Foundation : Footing/Raft/Strap beam 157.1

F1(A3) 1 5.00 5.00 0.66 13.20

F1(B3) 1 5.00 5.00 0.66 13.20

F1(C3) 1 5.00 5.00 0.66 13.20

F1(D3) 1 5.00 5.00 0.66 13.20

F1(D2) 1 5.00 5.00 0.66 13.20

SF1 (A/1-2) : A1.A2 2 15.58 0.50 15.58

2 15.58 0.16 4.99

SF2 (B/1-2) : B1,B2 2 16.33 0.50 16.33

2 16.33 0.50 16.33

SF3 (C/1-2) : C1,C2 2 16.33 0.66 21.56

2 16.33 0.50 16.33

ii Bottom Footing beam 249.76

At X direction : -

Grid outside of 1,2,3/A-B 6 9.66 1.00 57.96

Grid outside of 1,2,3/B-C 6 10.08 1.00 60.48

Grid outside of 2,3/C-D 4 11.33 1.00 45.32

At Y direction :

Grid along A,B,C,D/2-3 8 10.75 1.00 86.00

iii Tie beam: 321.76

CMS( Pvt.) Ltd. Page 63 of 132 Form work


Sub-
Total
S. No. Description Nos Length Breadth Height Quantity Total Unit
Quantity
Quantity

At X direction :

Grid outside of 1,2,3/A-B 6 9.66 1.00 57.96

Grid outside of 1,2,3/B-C 6 10.08 1.00 60.48

Grid outside of 2,3/C-D 4 11.33 1.00 45.32

At Y direction :

Grid along A,B,C,D/2-3 8 10.75 1.00 86.00

Grid along A,B,C/1-2 6 12.00 1.00 72.00

iv Water tank : 335.43

For PCC 1 35.00 0.25 8.75

Base 1 44.75 0.66 29.54

Shear wall 1 35.00 4.00 140.00

1 29.00 3.66 106.14

Slab 1 8.50 6.00 51.00

b Ground floor : (+0'0'' - +9'4'')

i Floor beam 232.19

At X direction :

Grid outside of 1,2,3/A-B 6 9.66 0.58 33.62

Grid outside of 1,2,3/A-B 6 9.66 0.58 33.62

Grid outside of 1,2,3/B-C 6 10.08 0.58 35.08

Grid outside of 1/C - Cantilever 2 4.00 0.58 4.64

Grid outside of 2,3/C-D 4 11.33 0.58 26.29

At Y direction :

Grid along A,B,C,D/2-3 8 10.75 0.58 49.88

Grid along A,B,C/1-2 6 12.00 0.58 41.76

Pergola beam 2 11.08 0.33 7.31

CMS( Pvt.) Ltd. Page 64 of 132 Form work


Sub-
Total
S. No. Description Nos Length Breadth Height Quantity Total Unit
Quantity
Quantity

ii Slab (Ground floor cover slab) 767.73

1 Area = 785.00 785.00

(deduction) : Staircase void -1 Area = 74.00 -74.00

Slab side 1 125.25 0.42 52.61

1 36.00 0.42 15.12

(deduction) : Column

A1 -1 1.00 1.00 -1.00

B1 -1 1.00 1.00 -1.00

C1 -1 1.00 1.00 -1.00

A2 -1 1.00 1.00 -1.00

B2 -1 1.00 1.00 -1.00

C2 -1 1.00 1.00 -1.00

D2 -1 1.00 1.00 -1.00

A3 -1 1.00 1.00 -1.00

B3 -1 1.00 1.00 -1.00

C3 -1 1.00 1.00 -1.00

C3 -1 1.00 1.00 -1.00

iii Staircase : 144.20

First flight 1 5.00 3.50 17.50

1st landing 1 4.25 3.50 14.88

2nd flight 1 5.00 3.50 17.50

2nd landing 1 4.25 3.50 14.88

3rd flight 1 6.00 3.50 21.00

Steps 8 0.83 0.58 3.85

Side : Waist slab 1 32.00 0.42 13.44

CMS( Pvt.) Ltd. Page 65 of 132 Form work


Sub-
Total
S. No. Description Nos Length Breadth Height Quantity Total Unit
Quantity
Quantity

Side : Landing 6 4.25 0.42 10.71

Riser 15 3.50 0.58 30.45

iv RCC band : 2 layer 173.16

At 9'' th.

At X direction

Grid along 1/A-C 4 19.83 0.33 26.18

Grid along 3/A-C 4 31.92 0.33 42.13

Grid 2/C-D 4 14.08 0.33 18.59

At Y direction :

Grid along A/1-3 4 8.83 0.33 11.66

D3 -2 3.00 0.33 -1.98

Grid B/1-2 4 10.83 0.33 14.30

(deduction) : D1 -2 3.25 0.33 -2.15

Grid C/1-2 4 11.25 0.33 14.85

(deduction) : D -2 4.00 0.33 -2.64

Grid D/2-3 4 7.00 0.33 9.24

4.5'' th.

At X direction

Toilet below 4 7.33 0.33 9.68

Grid along 2/A-B 4 9.66 0.33 12.75

At Y direction

Toilet below 4 2.58 0.33 3.41

(deduction) : D2' -2 2.58 0.33 -1.70

Grid along B/2-3 4 10.75 0.33 14.19

(deduction) : D1 -2 3.25 0.33 -2.15

Grid D/2-3 4 5.16 0.33 6.81

CMS( Pvt.) Ltd. Page 66 of 132 Form work


Sub-
Total
S. No. Description Nos Length Breadth Height Quantity Total Unit
Quantity
Quantity

v Lintel projection 51.60

W2 2 7.08 0.75 0.33 10.62

2 5.58 0.75 8.37

2 0.75 0.33 1.50

W4' 1 9.50 0.75 0.33 7.13

1 8.00 0.75 6.00

1 0.75 0.33 0.75

W3' 1 6.08 0.75 0.33 4.56

1 4.58 0.75 3.44

1 0.75 0.33 0.75

W7 2 3.08 0.75 0.33 4.62

2 1.58 0.75 2.37

2 0.75 0.33 1.50

c First floor : (+9'4'' - +18' 8'')

i Floor beam 275.48

At X direction :

Grid outside of 1,2,3/A-B 6 9.66 0.58 33.62

Grid outside of 1,2,3/A-B 6 9.66 0.58 33.62

Grid outside of 1,2,3/B-C 6 10.08 0.58 35.08

Grid outside of 1/C - Cantilever 2 4.00 1.00 8.00

Grid outside of 2,3/C-D 4 11.33 0.58 26.29

Pergola beam 10 2.25 0.46 10.31

At Y direction :

Grid along A,B,C,D/2-3 8 10.75 0.58 49.88

Grid along D/2-3 4 6.83 0.58 15.85

CMS( Pvt.) Ltd. Page 67 of 132 Form work


Sub-
Total
S. No. Description Nos Length Breadth Height Quantity Total Unit
Quantity
Quantity

Grid along A,B,C/1-2 6 12.00 0.58 41.76

Pergola beam 4 11.50 0.46 21.08

ii Slab (First floor cover slab) 927.63

1 Area = 792.00 792.00

(deduction) : Staircase void -1 Area = 74.00 -74.00

Slab side 1 125.00 0.42 52.50

Slope slab 2 9.50 5.00 95.00

2 10.50 2.50 52.50

Slope slab side 1 29.00 0.38 10.88

1 26.00 0.38 9.75

(deduction) : Column

A1 -1 1.00 1.00 -1.00

B1 -1 1.00 1.00 -1.00

C1 -1 1.00 1.00 -1.00

A2 -1 1.00 1.00 -1.00

B2 -1 1.00 1.00 -1.00

C2 -1 1.00 1.00 -1.00

D2 -1 1.00 1.00 -1.00

A3 -1 1.00 1.00 -1.00

B3 -1 1.00 1.00 -1.00

C3 -1 1.00 1.00 -1.00

C3 -1 1.00 1.00 -1.00

iii Staircase : 144.20

First flight 1 5.00 3.50 17.50

CMS( Pvt.) Ltd. Page 68 of 132 Form work


Sub-
Total
S. No. Description Nos Length Breadth Height Quantity Total Unit
Quantity
Quantity

1st landing 1 4.25 3.50 14.88

2nd flight 1 5.00 3.50 17.50

2nd landing 1 4.25 3.50 14.88

3rd flight 1 6.00 3.50 21.00

Steps 8 0.83 0.58 3.85

Side : Waist slab 1 32.00 0.42 13.44

Side : Landing 6 4.25 0.42 10.71

Riser 15 3.50 0.58 30.45

iv RCC band : 2 layer 206.20

9'' th.

At X direction

Grid along 1/A-C 4 19.83 0.33 26.18

Grid along 3/A-C 4 31.92 0.33 42.13

Grid 2/C-D 4 14.08 0.33 18.59

At Y direction :

Grid along A/1-3 4 8.83 0.33 11.66

Grid B/1-2 4 10.83 0.33 14.30

(deduction) : D1 -2 3.25 0.33 -2.15

Grid C/1-2 4 11.25 0.33 14.85

(deduction) : DW1 -2 2.50 0.33 -1.65

Grid D/2-3 4 7.00 0.33 9.24

Attached toilet and Common toilet 4 7.75 0.33 10.23

4.5'' th.

At X direction :

Grid along 2/A-B 4 9.66 0.33 12.75

CMS( Pvt.) Ltd. Page 69 of 132 Form work


Sub-
Total
S. No. Description Nos Length Breadth Height Quantity Total Unit
Quantity
Quantity

Common and attached toilet 4 10.66 0.33 14.07

At Y direction

Grid along B,C/2-3 8 10.75 0.33 28.38

(deduction) : D1 -4 3.25 0.33 -4.29

(deduction) : D2 -2 2.58 0.33 -1.70

Grid D/2-3 8 5.16 0.33 13.62

v Lintel projection 34.73

W2 1 7.08 0.75 0.33 5.31

1 5.58 0.75 4.19

1 0.75 0.33 0.75

W4 1 5.08 0.75 0.33 3.81

1 3.58 0.75 2.69

1 0.75 0.33 0.75

W3 1 6.08 0.75 0.33 4.56

1 4.58 0.75 3.44

1 0.75 0.33 0.75

W6 2 3.08 0.75 0.33 4.62

2 1.58 0.75 2.37

2 0.75 0.33 1.50

d Second floor : (+18'8'' - + 28' 0'')

i Floor beam 92.79

At X direction :

Grid along 1,2/B-D 4 15.25 0.58 35.38

At Y direction :

Grid along B,C/1-2 4 10.83 0.58 25.13

CMS( Pvt.) Ltd. Page 70 of 132 Form work


Sub-
Total
S. No. Description Nos Length Breadth Height Quantity Total Unit
Quantity
Quantity

Grid along /1-2 2 13.50 0.58 15.66

Cantilever beam 2 11.08 0.75 16.62

ii Slab (Second floor cover slab) 354.62

1 Area = 233.00 233.00

Side : Slab 1 61.00 0.42 25.62

Slope slab 1 15.08 4.50 67.86

1 8.50 1.50 12.75

SIde : Slope Slab 1 39.16 0.38 14.69

1 20.00 0.38 7.50

(deduction) : Column

B1 -1 1.00 1.00 -1.00

C1 -2 1.16 1.00 -2.32

B2 -1 1.16 1.00 -1.16

C2 -2 1.16 1.00 -2.32

iii
RCC band : 2 layer 205.48

9'' th.

At X direction :

Grid along 1,2/Outside of B to C 8 15.25 0.33 40.26

DW2 -2 3.00 0.33 -1.98

At Y direction :

Grid outside of B/1-2 4 6.33 0.33 8.36

Grid C/1-2 4 11.25 0.33 14.85

4.5'' th.

At X direction :

CMS( Pvt.) Ltd. Page 71 of 132 Form work


Sub-
Total
S. No. Description Nos Length Breadth Height Quantity Total Unit
Quantity
Quantity

Laundry/Puja room 4 5.00 0.33 6.60

Staircase 2 3.16 0.33 2.09

At Y direction

Grid along B/2-3 4 10.75 0.33 14.19

(deduction) : D2 -2 2.58 0.33 -1.70

Laundry 4 2.42 0.33 3.19

Staircase 2 1.75 0.33 1.16

Parapet : Lower terrace 4 54.75 0.33 72.27

Parapet : Upper terrace 4 35.00 0.33 46.20

iv Lintel projection 4.25

W6 1 3.08 0.75 0.33 2.31

1 1.58 0.75 1.19

1 0.75 0.33 0.75

For RCC (M25)

i Column up to top of tie beam: 198.00

A1 1 1.00 1.00 4.50 18.00

B1 1 1.00 1.00 4.50 18.00

C1 1 1.00 1.00 4.50 18.00

A2 1 1.00 1.00 4.50 18.00

B2 1 1.00 1.00 4.50 18.00

C2 1 1.00 1.00 4.50 18.00

D2 1 1.00 1.00 4.50 18.00

A3 1 1.00 1.00 4.50 18.00

B3 1 1.00 1.00 4.50 18.00

C3 1 1.00 1.00 4.50 18.00

CMS( Pvt.) Ltd. Page 72 of 132 Form work


Sub-
Total
S. No. Description Nos Length Breadth Height Quantity Total Unit
Quantity
Quantity

C3 1 1.00 1.00 4.50 18.00

b Ground floor : (+0'0'' - +9'4'') 366.52

i Column

A1 1 1.00 1.00 8.33 33.32

B1 1 1.00 1.00 8.33 33.32

C1 1 1.00 1.00 8.33 33.32

A2 1 1.00 1.00 8.33 33.32

B2 1 1.00 1.00 8.33 33.32

C2 1 1.00 1.00 8.33 33.32

D2 1 1.00 1.00 8.33 33.32

A3 1 1.00 1.00 8.33 33.32

B3 1 1.00 1.00 8.33 33.32

C3 1 1.00 1.00 8.33 33.32

C3 1 1.00 1.00 8.33 33.32

c First floor : (+9'4'' - +18' 8'') 405.52

i Column

A1 1 1.00 1.00 8.33 33.32

B1 1 1.00 1.00 8.33 33.32

C1 1 1.00 1.00 8.33 33.32

A2 1 1.00 1.00 8.33 33.32

B2 1 1.00 1.00 8.33 33.32

C2 1 1.00 1.00 8.33 33.32

D2 1 1.00 1.00 8.33 33.32

1 1.00 1.00 4.88 19.50

A3 1 1.00 1.00 8.33 33.32

CMS( Pvt.) Ltd. Page 73 of 132 Form work


Sub-
Total
S. No. Description Nos Length Breadth Height Quantity Total Unit
Quantity
Quantity

B3 1 1.00 1.00 8.33 33.32

CMS( Pvt.) Ltd. Page 74 of 132 Form work


Thaiba Heights (Type A)
Thaiba, Lalipur

Detail Estimation Sheet : Reinforcement


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity
Quantity Quantity
8 Reinforcement work 8831.19

a Foundation 394.60 1315.75


Volumn=

b Column : 2126.20

Upto bottom of tie beam 60.50


Volumn=

Ground floor 102.63


Volumn=

First floor 112.38


Volumn=

Second floor 43.32


Volumn=

c Floor beam 1975.40

Footing beam Volumn=


93.66

Tie beam 120.66


Volumn=

Ground floor 87.07


Volumn=

First floor 110.20


Volumn=

Second floor 32.72


Volumn=

e Slab 2148.71

Ground floor 287.62


Volumn=

First floor 325.71


Volumn=

Second floor 130.22


Volumn=

f Staircase 378.61
Ground floor 69.81
Volumn=

First floor 61.20


Volumn=

g Lintels/RCC band 421.11

Ground floor 67.04


Volumn=

First floor 71.58


Volumn=

Second floor 50.82


Volumn=

h Water tank 465.42 465.42


Volumn=
8/3/2018
Unit Remark

kg

1.50%

3%

2%

1.30%

1.30%
2221.75

1.00%

1%
Thaiba Heights (Type A)
Thaiba, Lalipur

Detail Estimation Sheet : Brick work


S. Sub-Total
Description Nos Length Breadth Height Quantity
No. Quantity

9 Brickwork:

9.1 Local brickwork (9'' th.) in foundation

At X direction :

Grid outside of 1,2,3/A-B 3 9.66 0.75 3.50 76.07

Grid outside of 1,2,3/B-C 3 10.08 0.75 3.50 79.38

Grid outside of 2,3/C-D 2 11.33 0.75 3.50 59.48

At Y direction :

Grid along A,B,C,D/2-3 4 10.75 0.75 3.50 112.88

Grid along A/1-2 1 13.58 0.75 4.33 44.10

Grid along B,C/1-3 2 13.58 0.75 4.00 81.48

Steps : Main entry 1 4.25 0.83 1.50 5.29

1 4.25 0.83 2.00 7.06

1 4.25 2.50 10.63

9.2 9'' th . Fairface brickwork (1:5) in superstructure

i Ground floor 13.97

AT X direction :

At Y direction :

Grid along C/2-3 1 7.00 0.75 2.66 13.97

ii
First floor 13.97

At Y direction :

Grid along C/2-3 1 7.00 0.75 2.66 13.97

CMS (Pvt. Ltd.) Page 79 of 132 Brickworks


S. Sub-Total
Description Nos Length Breadth Height Quantity
No. Quantity

9.3 4.5'' th . Fairface brickwork (1:4) in superstructure

i
Second floor 120.29

At X direction : Parapet : Lower terrace

Grid along 2-3/C-D 2 13.50 2.33 62.91

At Y direction :

Grid along D/2-3 1 12.75 2.33 29.71

0.5 12.75 0.38 2.39

(deduction) : W -1 9.66 1.00 -9.66

-0.5 12.75 2.00 -12.75

Upper terrace parapet :

At X direction :

Grid 2/C-D 1 15.50 1.00 15.50

At Y direction

1 12.88 1.00 12.88

0.5 12.88 3.00 19.31

9.4 4"th. Local brickwwork(1:4)

i Ground Floor 268.09

At X direction

Toilet below 1 7.33 7.16 52.48

Grid along 2/A-B 1 9.66 8.33 80.47

At Y direction

Toilet below 1 2.58 7.16 18.47

(deduction) : D2' -1 2.58 6.66 -17.18

Grid along B/2-3 1 10.75 8.33 89.55

(deduction) : D1 -1 3.25 7.00 -22.75

Grid D/2-3 2 5.16 8.91 91.95

CMS (Pvt. Ltd.) Page 80 of 132 Brickworks


S. Sub-Total
Description Nos Length Breadth Height Quantity
No. Quantity

(deduction) : Lintel band -24.90

ii
First floor 351.52

At X direction :

Grid along 2/A-B 1 9.66 8.33 80.47

Common and attached toilet 1 10.66 8.91 94.98

At Y direction

Grid along B,C/2-3 2 10.75 8.33 179.10

(deduction) : D1 -2 3.25 7.00 -45.50

(deduction) : D2 -1 2.58 7.00 -18.06

Grid D/2-3 2 5.16 8.91 91.95

(deduction) : Lintel band -31.42

iii Second floor 411.27

At X direction :

Laundry/Puja room 1 5.00 8.91 44.55

Staircase 1 3.16 3.50 11.06

At Y direction

Grid along B/2-3 1 10.75 8.33 89.55

(deduction) : D2 -1 2.58 7.00 -18.06

Laundry 1 2.42 8.91 21.56

Staircase 1 1.75 3.50 6.13

Parapet : Lower terrace 1 54.75 3.66 200.39

Parapet : Upper terrace 1 35.00 3.66 128.10

(deduction) : Lintel band -72.00

9.5 9'' th. Local brickwork (1: 5) in superstructure

i
Groiund floor 416.98

CMS (Pvt. Ltd.) Page 81 of 132 Brickworks


S. Sub-Total
Description Nos Length Breadth Height Quantity
No. Quantity

At X direction

Grid along 1/A-C 1 19.83 0.75 8.33 123.89

Grid along 3/A-C 1 31.92 0.75 8.33 199.42

(deduction) : W3' -1 5.00 0.75 6.00 -22.50

W7 -2 2.00 0.75 6.00 -18.00

W2 -1 6.00 0.75 6.00 -27.00

Grid 2/C-D 1 14.08 0.75 8.33 87.96

At Y direction :

Grid along A/1-3 1 8.83 0.75 8.33 55.17

(deduction) : W2 -1 6.00 0.75 6.00 -27.00

W4' -1 4.00 0.75 3.50 -10.50

D3 -1 3.00 0.75 7.00 -15.75

Grid B/1-2 1 10.83 0.75 8.33 67.66

(deduction) : D1

Grid C/1-2 1 11.25 0.75 8.91 75.18

(deduction) : D -1 4.00 0.75 7.00 -21.00

Grid D/2-3 1 7.00 0.75 8.33 43.73

(deduction) : W1 -1 7.00 0.75 6.00 -31.50

(deduction ) : Fairface brickwork -13.97

(deduction) : RCC band -48.81

ii
First floor 475.07

At X direction

Grid along 1/A-C 1 19.83 0.75 8.33 123.89

Grid along 3/A-C 1 31.92 0.75 8.33 199.42

(deduction) : W3 -1 5.00 0.75 6.00 -22.50

W6 -2 2.00 0.75 3.50 -10.50

W2 -1 6.00 0.75 6.00 -27.00

CMS (Pvt. Ltd.) Page 82 of 132 Brickworks


S. Sub-Total
Description Nos Length Breadth Height Quantity
No. Quantity

Grid 2/C-D 1 14.08 0.75 8.33 87.96

At Y direction :

Grid along A/1-3 1 8.83 0.75 8.33 55.17

(deduction) : W2 -1 6.00 0.75 6.00 -27.00

W4 -1 4.00 0.75 6.00 -18.00

Grid B/1-2 1 10.83 0.75 8.33 67.66

(deduction) : D1

Grid C/1-2 1 11.25 0.75 8.91 75.18

(deduction) : DW1 -1 2.50 0.75 7.00 -13.13

-1 2.00 0.75 6.00 -9.00

Grid D/2-3 1 7.00 0.75 8.33 43.73

(deduction) : W1 -1 7.00 0.75 6.00 -31.50

Attached toilet and Common toilet 1 7.75 0.75 8.33 48.42

(deduction ) : Fairface brickwork (13.97)

(deduction) : RCC band -53.76

iii
Second floor 235.45

At X direction :

Grid along 1,2/Outside of B to C 2 15.25 0.75 8.33 190.55

(deduction) : W6 -1 2.00 0.75 3.50 -5.25

DW2 -1 3.00 0.75 7.00 -15.75

-1 4.00 0.75 3.50 -10.50

At Y direction :

Grid outside of B/1-2 1 6.33 0.75 8.91 42.30

Grid C/1-2 1 11.25 0.75 8.33 70.28

(deduction) : W3' -1 5.00 0.75 3.50 -13.13

(deduction) : RCC band -23.06

CMS (Pvt. Ltd.) Page 83 of 132 Brickworks


S. Sub-Total
Description Nos Length Breadth Height Quantity
No. Quantity

CMS (Pvt. Ltd.) Page 84 of 132 Brickworks


Total
Unit
Quantity

476.36 cft

27.93 cft

CMS (Pvt. Ltd.) Page 85 of 132 Brickworks


Total
Unit
Quantity

120.29 sft

1,030.88 sft

CMS (Pvt. Ltd.) Page 86 of 132 Brickworks


Total
Unit
Quantity

1,127.50 cft

CMS (Pvt. Ltd.) Page 87 of 132 Brickworks


Total
Unit
Quantity

CMS (Pvt. Ltd.) Page 88 of 132 Brickworks


Total
Unit
Quantity

CMS (Pvt. Ltd.) Page 89 of 132 Brickworks


Total
Unit
Quantity

CMS (Pvt. Ltd.) Page 90 of 132 Brickworks


Thaiba Heights (Type A)
Thaiba, Lalipur

Detail Estimation Sheet : Plaster work


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

10 Plaster Work

10.1 15mm th. Internal plaster (1:5) 3599.68 sft

a Ground floor 1,421.65

Kitchen 1 44.00 8.91 392.04

(deduction) : D3 -1 3.00 7.00 (21.00)

W3' -1 5.00 3.50 (17.50)

D1 -1 3.25 7.00 (22.75)

Bed room 1 44.00 8.91 392.04

(deduction) : D1 -1 3.3 7.00 (22.75)

W2 -

Dinning 1 25.42 8.91 226.49

(deduction) : D1 -1 3.25 7.00 (22.75)

W7 -2 2.00 6.00 (24.00)

Living 1 37.25 8.91 331.90

(deduciton) : W2 -1 6.00 6.00 (36.00)

W1 -1 7.00 6.00 (42.00)

Staircase area 1 34.92 8.91 311.14

(deduciton ): D1 -1 3.25 7.00 (22.75)

D -1 4.00 7.00 (28.00)

D2' -1 2.50 6.66 (16.65)

Common toilet 1 24.00 8.91 213.84

(deduction) : D2' -1 2.50 6.66 (16.65)

Wall tiles -1 153.00 (153.00)

CMS (Pvt.) Ltd. Page 91 of 132 Plaster


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

b First floor 1,664.19

Bed room 1 56.50 8.91 503.42

(deduction) : W4 -1 4.00 6.00 (24.00)

W3 -1 5.00 6.00 (30.00)

D1 -1 3.25 7.00 (22.75)

Bed room 1 42.66 8.91 380.10

(deduction) : W2 -1 6.00 6.00 (36.00)

D1 -1 3.25 7.00 (22.75)

Master bed room 1 49.50 8.91 441.05

(deduction) : D1 -1 3.25 7.00 (22.75)

D2 -1 2.50 7.00 (17.50)

W2 -1 6.00 6.00 (36.00)

W1 -1 7.00 6.00 (42.00)

Staircase 1 51.66 8.91 460.29

(deduction) : DW1

D1 -3 3.25 7.00 (68.25)

D2 -1 2.50 7.00 (17.50)

Common toilet 1 25.50 8.91 227.21

(deduction) : D2 -1 2.50 7.00 (17.50)

W6 -1 2.00 3.50 (7.00)

Attached toilet 1 25.66 8.91 228.63

(deduction) : D2 -1 2.50 7.00 (17.50)

W6 -1 2.00 3.50 (7.00)

Wall tiles -1 188.00 (188.00)

c Second Floor 513.85

Laundry 1 18.92 8.91 168.58

Puja room 1 22.00 8.91 196.02

CMS (Pvt.) Ltd. Page 92 of 132 Plaster


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

(deduction) : D2 -1 2.50 7.00 (17.50)

Staircase area
1 44.08 8.91 392.75

(deduction) : D2 -1 2.50 7.00 (17.50)

DW2 -1 4.00 3.50 (14.00)

-1 3.00 7.00 (21.00)

W3' -1 5.00 3.50 (17.50)

Wall tiles -1 156.00 (156.00)

10.2 12.5 mm th. Internal concete surface plaster (1:4) 59.04 sft

a Ground floor : 39.79

Liviing / Dinning : Beam 1 20.83 0.75 15.62

2 20.83 0.58 24.16

b First floor 19.25

Passage 1 10.08 0.75 7.56

2 10.08 0.58 11.69

10.3 20 mm th. External plaster (1:6) 3,443.92 sft

a
Ground floor 1,159.53

East face 1 39.50 10.99 434.11

(deduction) : W6 -2 2.00 3.50 (14.00)

D -1 4.00 7.00 (28.00)

W1 -1 7.00 6.00 (42.00)

North face 1 23.58 10.99 259.14

West face 1 24.66 10.99 271.01

(deduction) : W2 -1 6.00 6.00 (36.00)

D3 -1 3.00 7.00 (21.00)

W4' -1 4.00 3.50 (14.00)

CMS (Pvt.) Ltd. Page 93 of 132 Plaster


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

South face 1 36.25 10.99 398.39

(deduction ) : W3' -1 5.00 3.50 (17.50)

W7 2 2.00 6.00 24.00

W2 -1 6.00 6.00 (36.00)

(deduction) : fairface bricwork -1 18.62 (18.62)

b First floor 978.70

East face 1 40.25 9.33 375.53

(deduction ) : DW1 -1 2.50 7.00 (17.50)

-1 2.00 6.00 (12.00)

W1 -1 2.00 6.00 (12.00)

North face 1 22.83 9.33 213.00

West face 1 25.00 9.33 233.25

(deduction ) : W2 -1 6.00 6.00 (36.00)

W4 -1 4.00 6.00 (24.00)

South face 1 36.66 9.33 342.04

(deduction) : W3 -1 5.00 6.00 (30.00)

W6 -2 2.00 3.50 (14.00)

W2' -1 6.00 3.50 (21.00)

(deduction) : fairface bricwork -1 18.62 (18.62)

c Second floor - 1,305.68

East face 1 15.50 9.33 144.62

(deduction) : W3' -1 5.00 3.50 (17.50)

North face 1 17.25 9.33 160.94

West face 1 13.00 9.33 121.29

( deduction) : Opening -1 2.58 8.33 (21.49)

South face 1 17.75 9.33 165.61

CMS (Pvt.) Ltd. Page 94 of 132 Plaster


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

(deduction) : DW2 -1 4.00 3.50 (14.00)

-1 3.00 7.00 (21.00)

W6 -1 2.00 3.50 (7.00)

CMS (Pvt.) Ltd. Page 95 of 132 Plaster


Thaiba Heights (Type A)
Thaiba, Lalipur

Detail Estimation Sheet : Flooring work


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

Floor finishing Works

11 IPS flooring work 819.00 sft

50 mm th. IPS Flooring 10 mm down

i Ground floor 262.00

Bed room 1 Area= 118.00 118.00

Living room 1 Area = 144.00 144.00

ii First floor 390.00

Bed room 1 Area= 130.00 130.00

Bed room 1 Area= 114.00 114.00

Master bed room 1 Area= 146.00 146.00

iii Water tank : 1 8.50 6.00 51.00 167.00

Floor 1 29.00 4.00 116.00

12 Tile Work

Ceramic Tiles

12.1 Floor Tiles 513.75 sft

a Ground floor 333.75

Common Toilet 1 Area= 30.00 30.00

Kitchen 1 Area= 120.00 120.00

Kitchen counter 1 16.25 2.00 32.50

Side 1 16.25 16.25

Dinning 1 Area= 135.00 135.00

CMS (Pvt.) Ltd. Page 96 of 132 Flooring


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

b First Floor 120.00

Common toilet 1 Area= 40.00 40.00

Attached toilet 1 Area= 40.00 40.00

Balcony 1 Area= 40.00 40.00

c Second Floor 60.00

Laundry 1 Area= 30.00 30.00

Pooja 1 Area= 30.00 30.00

12.2 Wall Tiles 497.00 sft

a Ground floor 153.00

Common toilet 1 25.00 4.00 100.00

(deduction) : D2' -1 2.50 4.00 (10.00)

Kitchen 1 21.00 3.00 63.00

b First Floor 188.00

Common toilet 1 26.00 4.00 104.00

(deduction) : D2 -1 2.50 4.00 (10.00)

Attached toilt 1 26.00 4.00 104.00

(deduction) : D2 -1 2.50 4.00 (10.00)

c Second Floor 156.00

Laundry 1 19.50 4.00 78.00

Pooja 1 19.50 4.00 78.00

12.3 87.75
Tile skirting - rft

a
Ground floor - 60.25

CMS (Pvt.) Ltd. Page 97 of 132 Flooring


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

Kitchen 1 37.75 37.75

Living/Dinning 1 22.50 22.50

b
First floor 27.50

Balcony 1 27.50 27.50

CMS (Pvt.) Ltd. Page 98 of 132 Flooring


Thaiba Heights (Type A)
Thaiba, Lalipur

Detail Estimation Sheet : Granite work


S. Sub-Total
Description Nos Length Breadth Height Quantity
No. Quantity
15 Marble work on window sill

Marble at Window Sill (12'' wide) with grooving

i Ground floor 40.00

W2 1 6.00 7.00

W4 1 4.00 5.00

W3' 1 5.00 6.00

W7 2 2.00 4.00

W2 1 6.00 7.00

W1 1 7.00 8.00

W6 1 2.00 3.00

ii
First floor - 33.00

W2 1 6.00 7.00

W4 1 4.00 5.00

W3 1 5.00 6.00

W6 2 2.00 4.00

W1 1 7.00 8.00

DW1 1 2.00 3.00

iii
Second floor - 14.00

DW2 1 4.00 5.00

W3' 1 5.00 6.00


W6 1 2.00 3.00

16
9'' wide Marble coping work with grooving

a
First floor 15.50

Balcony 1 15.50 15.50

a
Second floor 125.25

Lower terrace parapet 1 75.00 75.00

Upper terrace parapet 1 50.25 50.25


8/3/2018
Total
Unit Remark
Quantity

87.00 rft
140.75
rft
Thaiba Heights (Type A)
Thaiba, Lalipur

Detail Estimation Sheet : Clay tile


S. Sub-Total Total
Description Nos Length Breadth Height Quantity
No. Quantity Quantity
17 Clay tile 224.22

a Second floor floor 224.22

Lower terrace :

Slope slab 2 9.50 5.00 95.00

2 10.50 2.25 47.25

Upper terrace :

Slope slab 1 15.08 4.50 67.86

1 8.50 1.66 14.11


8/2/2018
Unit Remark

sft
83.19467554

48080

249.5840266

150250
Thaiba Heights (Type A)
Thaiba, Lalipur

Detail Estimation Sheet : Aluminium work


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

18 Aluminium works

18.1 Aluminium Windows 374.19 sft

i Ground floor 185.50

W2 1 6.00 6.00 36.00

W4 1 4.00 6.00 24.00

W3' 1 5.00 3.50 17.50

W7 2 2.00 6.00 24.00

W2 1 6.00 6.00 36.00

W1 1 7.00 6.00 42.00

W6' 1 2.00 3.00 6.00

ii
First floor 146.00

W2 1 6.00 6.00 36.00

W4 1 4.00 6.00 24.00

W3 1 5.00 6.00 30.00

W6 2 2.00 3.50 14.00

W1 1 7.00 6.00 42.00

iii
Second floor 42.69

W3' 1 5.00 3.50 17.50

W6 1 2.00 3.50 7.00

CMS (Pvt.) Ltd. Page 105 of 132 Alluminum


Thaiba Heights (Type A)
Thaiba, Lalipur

Detail Estimation Sheet : False ceiling

Sub-
S. Total
Description Nos Length Breadth Height Quantity Total
No. Quantity
Quantity

Water proof type gypsum false


19 110.00
ceiling work

a Ground floor 30.00

Common toilet : Floor 1 Area= 30.00 30.00

b First Floor 80.00

Common toilet : Floor 1 Area= 40.00 40.00

Attached toilet 1 Area= 40.00 40.00

c Second Floor
S.No Description of works Nos L (mtr.) B (mtr.) Quantity Unit unit wt. Total Wt. (kg)
3 Metal railing works at terrace areas 89.87
Lower terrace:
Horizontal pipe (1.5''dia) 1 3.35 3.35 rm 3.61 12.10
Horizontal pipe (1/2''dia) 1 3.35 3.35 rm 1.22 4.09
Vertical pipe (1.5''dia) 4 0.34 1.37 rm 3.61 4.95
Big balcony
Horizontal pipe (1.5''dia) 1 3.99 3.99 rm 3.61 14.39
Horizontal pipe (1/2''dia) 3 3.99 11.96 rm 1.22 14.59
Vertical pipe (1.5''dia) 7 0.34 2.40 rm 3.61 8.66
Small balcony: 1.25''dia.
Horizontal pipe: (1.25'' dia.) 1 2.31 2.31 rm 3.15 7.28
Horizontal pipe: (9'' dia.) 1 2.31 2.31 rm 1.58 3.65
vertical pipe (9''dia) 5 0.38 1.90 rm 1.58 3.01

Upper terrace:
Horizontal pipe (1.5''dia) 1 1.88 1.88 rm 3.61 6.78
Horizontal pipe (1/2''dia) 2 1.88 3.75 rm 1.22 4.58
Vertical pipe (1.5''dia) 3 0.53 1.60 rm 3.61 5.78

4 Spiral staircase 227.24


3" pipe (80 mm dia pipe) 1 3.66 3.66 rm 8.64 31.60
2" pipe (50 mm dia pipe) 1 0.91 0.91 rm 5.17 4.73
1.25" pipe (32 mm dia pipe) 1 6.00 6.00 rm 3.17 19.00
0.75" pipe (20 mm dia pipe) 1 11.99 11.99 rm 1.59 19.06
1" pipe (25 mm dia pipe) 1 5.33 5.33 rm 2.46 13.12
40x40x5 mm angle
Landing 3 0.76 2.29 rm 3.00 6.86
Landing 2 0.79 1.57 rm 3.00 4.72
Treads 12 1.52 18.29 rm 3.00 54.86
Treads 12 0.30 3.66 rm 3.00 10.97
40x5 mm MS flat
Treads 12 0.15 1.83 rm 1.60 2.93
Risers 9 0.20 1.84 rm 1.60 2.94
MS sheet 2 mm thick
Landing 1 0.76 0.79 0.60 m2 15.70 9.42
Treads 12 0.76 0.30 2.79 m3 15.70 43.75

Foundation base plate (200x200 1 0.20 0.20 0.04 m2 78.50 3.27

5 Water tank stand 108.16


50x50x5 angle
Frames 4 2.32 9.27 rm 3.80 35.21
Frames 5 1.22 6.10 rm 3.80 23.16
40x40x5 angle
Frames 4 1.22 4.88 rm 3.00 14.63
MS flat 40x5
6 1.22 7.31 rm 1.60 11.70
4 1.22 4.88 rm 1.60 7.80
4 0.30 1.22 rm 1.60 1.95
25x40 MS tube (2mm thick)
2 2.90 5.79 rm 1.92 11.12
25x25 MS tube (2mm thick)
7 0.25 1.78 rm 1.45 2.58
8/3/2018

Unit Remark

sft
Remarks #REF!
Kg
131.81 rft

Kg

188.15 rft

36.44 sft

kg/m2

Kg

135.19 rft

13.3

50000
30000
21200 16000
24000
10000
20000
6300 18900 5000
3100

583.333333 96000
2777.77778
3361.11111
2173.33333

1833.33333
Thaiba Heights (Type A)
Thaiba, Lalipur

Detail Estimation Sheet : Water proofing


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

20 Water Proofing Work 1346.25 sft

a Ground floor 55.00

Common toilet : Floor 1 Area= 30.00 30.00

Wall 1 25.00 1.00 25.00

b First Floor 167.00

Common toilet : Floor 1 Area= 40.00 40.00

Wall 1 23.50 1.00 23.50

Attached toilet 1 Area= 40.00 40.00

Wall 1 23.50 1.00 23.50

Balcony 1 Area= 40.00 40.00

c Second Floor 957.25

Laundry : Floor 1 Area= 30.00 30.00

Wall 1 19.50 1.00 19.50

Pooja : Floor 1 Area= 30.00 30.00

Lower terrace : Floor 1 Area= 502.00 502.00

Wall 1 117.50 1.00 117.50

Upper terrace : Floor 1 Area= 203.00 203.00

Wall 1 55.25 1.00 55.25

d Water tank : 1 8.50 6.00 51.00 167.00

CMS (Pvt.) Ltd. Page 114 of 132 Waterproofing


Thaiba Heights (Type A)
Thaiba, Lalipur

Detail Estimation Sheet : POP work


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

21 POP Work

21.1 POP on concrete surface 2,227.01 sft

a Ground floor 781.17

Internal 1 Area = 39.79 39.79

External 1 Area = 137.39 137.39

Bed room 1 Area = 118.00 118.00

Kitchen 1 Area = 119.00 119.00

Living /Dinning 1 Area = 133.00 133.00

1 Area = 144.00 144.00

Below staircase 1 Area = 90.00 90.00

b First Floor 717.54

Internal 1 Area= 19.25 19.25

External 1 Area = 148.28 148.28

Bed room 1 Area= 114.00 114.00

Bed room 1 Area= 130.00 130.00

Master bed room 1 Area= 146.00 146.00

Passage /staircase 1 Area= 160.00 160.00

c Second floor 728.31

External 1 Area = 549.31 549.31

Laundry 1 Area = 28.00 28.00

Puja room 1 Area = 30.00 30.00

Passage /staircase 1 Area = 121.00 121.00

CMS (Pvt.) Ltd. Page 115 of 132 POP


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity

21.2 POP on plaster surface 3740.55 sft

Ground floor : Wall 1 Area= 1,421.65 1421.65

Jamb/Lintel 1 85.25 0.75 63.94

First floor : Wall 1 Area= 1664.19 1664.19

Jamb/Lintel 1 67.88 0.75 50.91

Second floor : Wall 1 Area= 513.85 513.85

Jamb/Lintel 1 34.70 0.75 26.03

21.3 External Wall Putty Work 3,443.92 sft

a Ground floor 1,159.53

External Wall 1 Area= 1159.53 1,159.53

b First Floor 978.70

External Wall 1 Area= 978.70 978.70

c Second floor 1305.68

External Wall 1 Area= 1305.68 1,305.68

CMS (Pvt.) Ltd. Page 116 of 132 POP


Thaiba Heights (Type A)
Thaiba, Lalipur

Detail Estimation Sheet : Wood work


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity
Quantity Quantity

22 Wood Work

22.1 Wooden door frame 12.97

a Ground floor 4.62

D 1 18.00 0.25 0.42 1.89

D1 1 17.25 0.25 0.33 1.42

D2' 1 15.82 0.25 0.33 1.31

b First floor 6.99

D1 3 17.25 0.25 0.33 4.27

D2 2 16.50 0.25 0.33 2.72

c Second floor 1.36

D2 1 16.50 0.25 0.33 1.36

22.2 Wooden door shutter Solid core 82.49

a Ground floor 7.46

D1 1 1.09 6.84 7.46

b First floor 60.12

D1 3 2.93 6.84 60.12

c Second floor 14.91

D2 1 2.18 6.84 14.91

CMS (Pvt.) Ltd Page 117 of 132 Wood work


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity
Quantity Quantity

22.3 Wooden door shutter (soild core waterproof type) 43.99

a Ground floor 14.17

D2' 1 2.18 6.50 14.17

b First floor 29.82

D2 2 2.18 6.84 29.82

c Second floor

22.4 Wooden pannel door shutter 28.59

D 2 2.09 6.84 28.59

22.5 Sisum hand rail 34.45

Ground floor 13.48

Staircase 1 13.48 13.48

First floor - 17.64

Staircase 1 17.64 17.64

Second floor - 3.33

Passage 1 3.33 3.33

22.6 Wooden Newel Post 1 1.00 1.00

CMS (Pvt.) Ltd Page 118 of 132 Wood work


Unit

cft

sft

CMS (Pvt.) Ltd Page 119 of 132 Wood work


Unit

sft

sft

rft

no

CMS (Pvt.) Ltd Page 120 of 132 Wood work


Thaiba Heights (Type A)
Thaiba, Lalipur

Detail Estimation Sheet : Surkhi pointing


S. Sub-Total Total
Description Nos Length Breadth Height Quantity Unit
No. Quantity Quantity
23 Surkhi pointing - sft
157.53

i Ground floor 18.62

Wall 1 Area 18.62 18.62

ii
First floor 18.62

Wall 1 Area 18.62 18.62

iii
Second floor 120.29

Wall 1 Area 120.29 120.29

-
8/3/2018
Remark
Thaiba Heights (Type A)
Thaiba, Lalipur

Detail Estimation Sheet : Painting work


Sub-Total Total
S. No. Description Nos Length Breadth Height Quantity Unit
Quantity Quantity
24 Painting Work

24.1
Emulsion Paint work 5780.93 sft

i
Wall puty surface area (Concrete surface) 2227.01

Ground floor 1 Area = 781.17 781.17

First floor 1 Area = 717.54 717.54

Second floor 1 Area = 728.31 728.31

ii
Wall putty on plaster surface 3443.92

CMS (Pvt.) Ltd. Page 123 of 132 Painting


Thaiba Heights (Type A)
Thaiba, Lalipur

Detail Estimation Sheet : Glass railing

Sub-
S. Total
Description Nos Length Breadth Height Quantity Total
No. Quantity
Quantity

25 Glass railing 43.87

a First floor 43.87

Balcony 1 15.50 2.83 43.87


S.No Description of works Nos L (mtr.) B (mtr.) Quantity Unit unit wt. Total Wt. (kg)
3 Metal railing works at terrace areas 89.87
Lower terrace:
Horizontal pipe (1.5''dia) 1 3.35 3.35 rm 3.61 12.10
Horizontal pipe (1/2''dia) 1 3.35 3.35 rm 1.22 4.09
Vertical pipe (1.5''dia) 4 0.34 1.37 rm 3.61 4.95
Big balcony
Horizontal pipe (1.5''dia) 1 3.99 3.99 rm 3.61 14.39
Horizontal pipe (1/2''dia) 3 3.99 11.96 rm 1.22 14.59
Vertical pipe (1.5''dia) 7 0.34 2.40 rm 3.61 8.66
Small balcony: 1.25''dia.
Horizontal pipe: (1.25'' dia.) 1 2.31 2.31 rm 3.15 7.28
Horizontal pipe: (9'' dia.) 1 2.31 2.31 rm 1.58 3.65
vertical pipe (9''dia) 5 0.38 1.90 rm 1.58 3.01

Upper terrace:
Horizontal pipe (1.5''dia) 1 1.88 1.88 rm 3.61 6.78
Horizontal pipe (1/2''dia) 2 1.88 3.75 rm 1.22 4.58
Vertical pipe (1.5''dia) 3 0.53 1.60 rm 3.61 5.78

4 Spiral staircase 227.24


3" pipe (80 mm dia pipe) 1 3.66 3.66 rm 8.64 31.60
2" pipe (50 mm dia pipe) 1 0.91 0.91 rm 5.17 4.73
1.25" pipe (32 mm dia pipe) 1 6.00 6.00 rm 3.17 19.00
0.75" pipe (20 mm dia pipe) 1 11.99 11.99 rm 1.59 19.06
1" pipe (25 mm dia pipe) 1 5.33 5.33 rm 2.46 13.12
40x40x5 mm angle
Landing 3 0.76 2.29 rm 3.00 6.86
Landing 2 0.79 1.57 rm 3.00 4.72
Treads 12 1.52 18.29 rm 3.00 54.86
Treads 12 0.30 3.66 rm 3.00 10.97
40x5 mm MS flat
Treads 12 0.15 1.83 rm 1.60 2.93
Risers 9 0.20 1.84 rm 1.60 2.94
MS sheet 2 mm thick
Landing 1 0.76 0.79 0.60 m2 15.70 9.42
Treads 12 0.76 0.30 2.79 m3 15.70 43.75

Foundation base plate (200x200 1 0.20 0.20 0.04 m2 78.50 3.27

5 Water tank stand 108.16


50x50x5 angle
Frames 4 2.32 9.27 rm 3.80 35.21
Frames 5 1.22 6.10 rm 3.80 23.16
40x40x5 angle
Frames 4 1.22 4.88 rm 3.00 14.63
MS flat 40x5
6 1.22 7.31 rm 1.60 11.70
4 1.22 4.88 rm 1.60 7.80
4 0.30 1.22 rm 1.60 1.95
25x40 MS tube (2mm thick)
2 2.90 5.79 rm 1.92 11.12
25x25 MS tube (2mm thick)
7 0.25 1.78 rm 1.45 2.58
8/3/2018

Unit Remark

sft
Remarks #REF!
Kg

131.81 rft

Kg
188.15 rft

36.44 sft

kg/m2

Kg

135.19 rft

13.3

50000
30000
21200 16000
24000
10000
20000
6300 18900 5000
3100

583.333333 96000
2777.77778
3361.11111
2173.33333

1833.33333
Thaiba Heights (Type A)
Thaiba, Lalipur

Detail Estimation Sheet : Metal work

Sub-
S. Total
Description Nos Length Breadth Height Quantity Total Unit
No. Quantity
Quantity

26 Metal work

26.1 Staircase railing 34.45 rft

Ground floor - 13.48

1 13.48 13.48

First floor - 17.64

1 17.64 17.64

Second floor 1 3.33 3.33 3.33

26.2 Verandah pipe railing 27.49 sft

a Second floor

Lower terrace 2 10.50 0.58 12.18

Upper terrace 1 8.75 1.75 15.31

26.3 Straight metal staircase 1 1.00 1.00 Job

CMS (Pvt.) Ltd. Page 132 of 132 Metal works