Page 1 of 6

Government Of Nepal
Ministry of Urban Development
Department of Urban Development and Building Construction
Division Office, Rasuwa

Abstract of Cost

Project :- Namuna Ekikrit Basti Bikash Karyakram Gatlang, Goljung F/Y:- 2073/074
Site: Gatlang, Goljung V. D. C, Rasuwa

S.N. Description of Work Quantity Unit Rate Rs. Unit Amount Remarks
A. Civil Works
1 Earthwork and Earthfilling
Site preparation work with cleaning and disposal of
1.1 debrises, uprooting roots, solid wastes etc. all 227.50 Sqm 15.34 Sqm 3489.85
complete as per instruction.
Earthwork in excavation in hard/boulder mix soils in
1.2 foundation including 10m hauling distance and 1.5 1559.66 Cum 549.60 Cum 857189.13
m. lift all complete.
Earth filling in 150/150 mm thick layer, watering,
1.3 ramming including supply of filling materials within 150.41 Cum 619.62 Cum 93197.04
10 m distance all complete.

Demolishing works: Demilishing existing building

walls, toe walls, compound walls, garden walls,
1.4 steps etc. on stone masonry in cement and 5.87 Cum 707.02 Cum 4150.20
stacking scrap materials on specified places all
complete as per instructions of site engineer

Demolishing works: Demilishing existing RCC

works and stacking scrap materials on specified
1.5 1.00 Cum 7337 Cum 7337.00
places all complete as per instructions of site
engineer
2 Brick Masonary work
Good quality local chimney made Brickwork in 1:4
C/S mortar up to ground floor in perfect line level
2.1 12.74 Cum 19681.23 250738.87
finish including wetting the bricks, racking the joints
and curing the work for at least 7 days all complete.

3 Stone Work
Rubble masonry in 1:6 C/S mortar in perfect line
3.1 level finish including, racking the joints and curing 404.43 Cum 11545.62 Cum 4669395.09
the work for at least 7 days all complete.
3.2 Rubble stone filling work in foundation and in floor. 603.71 Cum 2587.50 Cum 1562099.62

Dry rubble masonry work in perfect line level finish

3.3 18.46 Cum 3708.75 Cum 68463.52
all complete.
4 Plain Cement concrete work
Plain cement Concrete (PCC) in 1:3:6 ratio for
foundations, flooring and walls with approved
4.1 quality of cement and sand and crushed stone 243.27 Cum 14515.46 Cum 3531175.95
aggregate including mixing, laying, curing etc all
complete in approval of site engineer.
Plain cement Concrete (PCC) in 1:2:4 ratio for
foundations, flooring and walls with approved
4.2 quality of cement and sand and crushed stone 78.30 Cum 16511.14 Cum 1292822.26
aggregate including mixing, laying, curing etc all
complete in approval of site engineer.

Estimated By Checked By Forwarded By Approved by

 Page 2 of 6

Government Of Nepal
Ministry of Urban Development
Department of Urban Development and Building Construction
Division Office, Rasuwa

Abstract of Cost

Project :- Namuna Ekikrit Basti Bikash Karyakram Gatlang, Goljung F/Y:- 2073/074
Site: Gatlang, Goljung V. D. C, Rasuwa

S.N. Description of Work Quantity Unit Rate Rs. Unit Amount Remarks

Plain cement Concrete (PCC) for RCC in 1:1.5:3

ratio for foundations, Beams, slab/lintels, flooring
and walls with approved quality of cement and sand
4.3 54.42 Cum 19388.93 Cum 1055145.57
and crushed stone aggregate including mixing,
laying using mixture & Vibrator, curing etc all
complete in approval of site engineer.

Tor steel or TMT reinforcement bar of fe 415/500

grade including straightening, cleaning, cutting,
4.4 binding & fixing in position with annealed tying 7.45 MT 114791.90 MT 855544.03
binding wire as per drawing, design & instruction all
complete.
5 Formwork
Formwork, shuttering, centering with 19mm thick
waterproof ply board and steel post for all works
5.1 necessary propping, scaffolding, staging, 393.56 Sqm 547.45 Sqm 215454.42
supporting inclusive of wedging and cutting holes
for utilization till the support if fully unyielding net.
6 Flooring work
3 mm thick cement sand punning on floor, skriting,
dado etc, including mixing laying and rubbing with
6.1 91.43 Sqm 279.75 Sqm 25577.54
steel trowel to a hard, smooth and shining surface
and curing all complete.
Glazed and non glazed tiles in cement sand mortar
6.2 154.28 Sqm 2501.65 Sqm 385954.56
(1:4) ratio with approved colour on wall and floor.

7 Plastering Work

12.5mm thick cement sand plaster in (1:3) ratio on

7.1 ceiling of good finish including racking the joint, 33.50 Sqm 493.76 Sqm 16540.96
wetting of surfaces & curing the work all complete.

12.5mm thick cement sand plaster in (1:4) ratio on

7.2 wall of good finish including racking the joint, 153.61 Sqm 430.96 Sqm 66199.76
wetting of surfaces & curing the work all complete.

20 mm thick cement sand plaster in (1:4) ratio on

7.3 wall of good finish including racking the joint, 1598.41 Sqm 577.59 Sqm 923225.63
wetting of surfaces & curing the work all complete.

Flush ruled pointing work in (1:3) cement sand

7.4 66.26 Sqm 177.85 Sqm 11784.34
mortar on boulder stone work.

8 Painting works

Supplying and Painting two coat of Apex weather

8.1 coat paint of approved colour over 1 coat of primer 110.19 Sqm 260.95 Sqm 28754.08
as per specification and instruction, all complete.

Estimated By Checked By Forwarded By Approved by

 Page 3 of 6

Government Of Nepal
Ministry of Urban Development
Department of Urban Development and Building Construction
Division Office, Rasuwa

Abstract of Cost

Project :- Namuna Ekikrit Basti Bikash Karyakram Gatlang, Goljung F/Y:- 2073/074
Site: Gatlang, Goljung V. D. C, Rasuwa

S.N. Description of Work Quantity Unit Rate Rs. Unit Amount Remarks
Supplying and painting two coat distemper paint
8.2 with one coat primer as per specification and 86.06 Sqm 157.02 Sqm 13513.14
instruction, all complete
9 Door, window & wooden work
Fixing of aluminium Casement door section
9.1 (100x38x1.5)mm of naturally anodized colour with 12.38 Sqm 6637.4 Sqm 82171.01
5mm glass.
Supplying and fitting 2 track aluminium sliding
9.2 window in naturally anodized colour of 5.79 Sqm 7040.88 Sqm 40766.69
section(88x38x1.5)mm with 5 mm glass.
Supplying and fitting Aluminium swing door section
9.3 2.35 Sqm 10334.76 Sqm 24286.68
of (101 x45 x1.5)mm & 5mm glass.
10 Steel & Iron Works
M.S.black pipe roof truss with I.S. or B.S. section
including jointing, fixing, erection and primer
painting with all necessary M.S. bed plates, shoe
10.1 895.51 Kg 181.73 Kg 162741.03
angles anchor bolts leas sheeting or cement
grouting as per drawing and instructions, all
complete .
11.0 Roofing Works

0.45 mm colour CGI sheet roofing with proper

shape & size, all necessary nails, screws, bolts,
11.1 37.44 Sqm 1063.29 Sqm 39809.57
nuts, GI cup and bitumen washers, J or L hooks etc
as per drawing & instruction all complete.
0.50mm colour GI plain sheet for ridge cover on
roofing including fixing in proper shape & size with
11.2 all necessary rails, screws, bolts & nuts washers, J 4.47 Rm 744.53 Rm 3328.04
& L hocks etc as per drawing & instruction all
complete.
Sub-Total A-I ( Sum of Civil Works ):- 16,290,855.58
B SANITARY WORKS

Supplying and Fixing White glazed earthenware

Indian pattern Orissa Pan with low level Pvc
flushing cistern ,trap,pipe connector with complete
accessories including bracket, flushing pipe,pipe
connector etc. all complete set. (Hindware,
Parryware, Classica, bolan or equivalent.)

1 Indian pattern W C 530mm Orissa Pan with PVC

5.00 set 15496.30 set 77481.50
low level flushing cistern all complete set.
Supplying and Fixing Porcelain clay Indian Pattern
Comode P or S trap, Pvc Cistern and Plastic seat
cover with pipe connector all complete set
(Hindware, Parryware, Classica, bolan or
equivalent.)
2
Indian pattern Comode with PVC low level flushing
1.00 set 13485.76 set 13485.76
cistern and seat cover all complete set.

Estimated By Checked By Forwarded By Approved by

 Page 4 of 6

Government Of Nepal
Ministry of Urban Development
Department of Urban Development and Building Construction
Division Office, Rasuwa

Abstract of Cost

Project :- Namuna Ekikrit Basti Bikash Karyakram Gatlang, Goljung F/Y:- 2073/074
Site: Gatlang, Goljung V. D. C, Rasuwa

S.N. Description of Work Quantity Unit Rate Rs. Unit Amount Remarks
Supplying and fixing White glaze Indian Pattern
Porcelain clay wash basin/Oval with brackets
32mm dia. Pvc bottle trap, 32mm CP waste
coupling , 15mmx450mm long c.p. pipe connector
etc all complete.Sanitaryware:-.(
Parryware,Hindware, or equivalent ) .
3 Indian pattern Porcelain clay white glaze Oval
Wash Basin 50x40cm with inbuilt hole/over
5.00 set 11467.13 set 57335.65
counter/under counter and swan type piller cock
complete set.
4 Indian pattern White glazed porceline clay Urinal
46.5X31.5X26.5cm with necessary accessories all 2.00 Set 5325.69 Set 10651.38
complete set .
5
Porcelain clay white glaze Indian Pattern 68X30cm
1.00 Set 3285.21 Set 3285.21
size Urinal partation all complete set .

Supplying and Fixing Indian pattern C.P. valves

with wall flange Including c.p. nipple all complete
set.
6
15mm C.P. concealed stop cock with sliding flange 6.00 nos 1409.92 nos 8459.52
7 Chrome plate shower rose 7.5 cm dia.with wall
3.00 nos 1565.66 nos 4696.98
flange all complete set.
8 15mm dia C.P. bath spout with wall flange. 3.00 nos 2870.38 nos 8611.14
9 C.P. Bibcock 15mm dia long neck type with wall
8.00 nos 1409.92 nos 11279.36
flange
10 15mm dia Angle valve with wall flange. 10.00 nos 1375.76 nos 13757.60
11 15mm dia two way angle valve 2.00 nos 1689.99 nos 3379.98
12 15 mm CP water spray with 1.2mt. Long flexiable
2.00 set 1865.56 set 3731.12
pipe.
13 15mm dia. Urinal Auto Closing Valve with built in
2.00 nos 3789.83 nos 7579.66
Control Cock
Supplying and Fixing Indian pattern bathroom
accessories all complete set.
14 Chrome plated toilet paper holder flap type(cover
1.00 nos 855.73 nos 855.73
type).
15 Chrome plated soap tray(heavy). 3.00 nos 855.73 nos 2567.19
16 C p 15mm dia x450mm long towel rod. 3.00 nos 965.03 nos 2895.09
17
Looking Mirror Modi guard 450x600mm (18"x 24") 3.00 nos 2370.85 nos 7112.55
18 European pattern Stainless steel 45cm long with
4.00 Set 6806.90 Set 27227.60
bend type Grab Bar .
Supplying and Fixing Pvc roof water tank With
screw type cover including drain hole ,inlet outlet,
over flow etc.all complete set .Hill take, Roof top or
equivalent
19 1000 lit capacity PVC water tank. 1.00 nos 21123.93 nos 21123.93

Estimated By Checked By Forwarded By Approved by

 Page 5 of 6

Government Of Nepal
Ministry of Urban Development
Department of Urban Development and Building Construction
Division Office, Rasuwa

Abstract of Cost

Project :- Namuna Ekikrit Basti Bikash Karyakram Gatlang, Goljung F/Y:- 2073/074
Site: Gatlang, Goljung V. D. C, Rasuwa

S.N. Description of Work Quantity Unit Rate Rs. Unit Amount Remarks
Supplying and Fixing Pipes all complete set as per
specification and instruction. (Panchakanya or
equivalent(N.S. )
20 40mm HDP pipe (4 kg/sqcm) 25.00 Rm 423.64 Rm 10591.00
25mm PPR pipe, PN-10 \SDR 11, Pachanya,
21 20.00 Rm 185.45 Rm 3709.00
Napatop or eqv,
20 mm PPR pipe, PN-10 \SDR 11, Pachanya,
22 20.00 Rm 134.26 Rm 2685.20
Napatop or eqv,
23 110 mm PVC Pipe 6 kg\cm2 20.00 Rm 975.22 Rm 19504.40
24 50 mm PVC Pipe 6 kg/cm2 10.00 Rm 297.95 Rm 2979.50
25 110 mm HDP pipe 4 kg/sqcm 15.00 Rm 810.27 Rm 12154.05
Sub-Total B ( Sum of Sanitary works ):- 337,140.10
C. ELECTRICAL WORKS
A. LUMINAIRES ( FIXTURES)
Accessories:screws, gripes, pvc tape, choke,
starter, Tube, bulbs, holder, flexible wire,GI pipe/
chain etc all complete.
Ceiling ligh/Dome light 8" heavy carrier with CFL
1 10.00 Set 338.85 Set 3388.50
etc all complete.
1x40 watt tube light box mirror optic Wipro/Ge or
2 2.00 Set 1442.92 Set 2885.84
eqvt.etc all complete.

Mirror light with CFL lamp decorativeor eqvt etc all

3 3.00 Set 1116.48 Set 3349.44
complete.

B SOCKET,SWITCH ,JUNCTION BOX (Flush type)

Accessories: metal box ,screws ,gripes,flexible wire

etc all complete.
16/6 Amps combined S/socket flush type
4 15.00 Set 494.21 Set 7413.15
CPL,Anchor or eqvt.etc all complete.
1 gang 1,2 way switch CPL, Anchor or eqvt.etc all
5 10.00 Set 395.20 Set 3952.00
complete.
2gang one way switch CPL,Anchor or eqvt.etc all
6 3.00 Set 427.80 Set 1283.40
complete.
Junction box made of metal with cover size 6"X4"
7 7.00 Set 366.05 Set 2562.35
etc. all complete.

C MAIN PANEL BOARD / DISTRIBUTION BOARD

Accessories ;screws, gripes, nut bolt,cu bus

bar,earth bus bar, neutral bus bar,fuse, porcelin
base ,cu. Strip for connection, cable shoe ,phase
bar,pvc tape etc all complete.

8 6-32 Amp Sp MCB 1.00 No 199.24 No 199.24

POINT WIRING / WIRES/CABLES (concealed

D
/surface wiring)

Estimated By Checked By Forwarded By Approved by

 Page 6 of 6

Government Of Nepal
Ministry of Urban Development
Department of Urban Development and Building Construction
Division Office, Rasuwa

Abstract of Cost

Project :- Namuna Ekikrit Basti Bikash Karyakram Gatlang, Goljung F/Y:- 2073/074
Site: Gatlang, Goljung V. D. C, Rasuwa

S.N. Description of Work Quantity Unit Rate Rs. Unit Amount Remarks
Accessories: HDPE polythene pipe,PVC listy
screws,pvc tape, grips, circular box etc all
complete.
2x2.50 sq mm multi strand flexible cu .wire for light
9 & fan point in 1/2"HDPE polythene pipe /PVC listy 15.00 Point 1005.83 Point 15087.45
etc all complete.
2x4.0+1x1.50 sq.mm multi strand flexible cu wire
10 for power point in 3/4" HDPE polythene pipe/PVC 10.00 Point 1676.58 Point 16765.80
listy etc all complete.
Sub-Total C ( Sum of Electrical works ):- 56,887.17
Sub-Total ( A+B+C):- 16,684,882.85
D. Provisional sum
(a) Insurance Premium Amount Rs. 131,575.98
(b) Test Amount Rs. 37,866.00
Sub Total ( Provisional Sum): 169,441.98
E Total 3 ( A+B+C+D) 16,854,324.83
F Contingencies @ 5% 842,716.24
G Total 4(G+H) 17,697,041.07
H Vat @ 13% 2,300,615.33
I Total 5(I+J)) 19,997,656.40
J 10% of Total 3 for Physical contingencies 1,769,704.11
K 10% of Total 3 for Price Adjustment 1,769,704.11
L Grand Total 6 (K+L+M) 23,537,064.62

Estimated By Checked By Forwarded By Approved by