Bishnu Raj
Bishnu Raj
Client Name :
Address:
S.N Description Unit Quantity Rate Amount Remarks
1 Modular Kitchen Sq.Ft 91.8 2300 211,140.00
2 Bed Set Sq.Ft 72 1250 90,000.00
3 Parquating Sq.Ft 1124.94 210 236,237.40
4 Falsecelling Single Line ( Laminated ) Sq.Ft 571.2 190 108,528.00
5 Wardrobe Sq.Ft 174.93 1350 236,155.50
6 T-Table Nos 1 4500 4,500.00
7 Setting Sofe / No of Sets Per 1 70000 70,000.00
8 Tv Cabinate Sq.Ft 88.31 1250 110,387.50
9 Shoe Rack Sq.Ft 24 1020 24,480.00
Total Cost 1,091,428.40
First Floor Wall / klxnf] tNnfsf] jfn ;s]sf] ef]lnkN6 0.00 ! k6s 6%
cGo afsL sfo{ ;lxt lkmlglzª ;fdg vl/b 0.00 ! k6s 11%
cGo ;Gk"0f{ sfo{ ;s]sf], tfnf x:tfGt/0f u/]sf] 100 lbg
0.00 ! k6s 3%
kl5
Total !! k6s 100%
Remarks
Construction Cost Estimation Summary
CLIENT'S NAME: Bishnu Raj
Address:
S.N Description Unit Quantity Rate Amount Cum Sum
B Section 2: Levelling and Excavation Works
2 Excavation works cft 3,978.00 23.34 92,831.27
165,150.44
3 Back Fill In Excavated Area cft 1,827.60 23.34 42,649.18
3 Levelling Works cft 1290.000 23.00 29,670.00
16,380.00
7 Parking Tile work Sqft 78.00 210.00 16,380.00
H Section 9: Skill Special treatment and waterproofing works
1 Membrane Sheet layering sqft 462.83 110.00 50,911.12
2 PMM insertion sqft 1,914.52 30.00 57,435.48
3 Skill's DPC Bitumenous coating sqft 356.80 30.00 10,704.00 190,370.93
4 2K Coating Treatment sqft 462.83 30.00 13,884.85
5 Zero Side Polymer Coating Treatment sqft 1,914.52 30.00 57,435.48
J Others Items
1 Overhead Watertank and Metal Stand
2 Commode
Commode : 1 Set Per Bathroom 1 18,500.00 18,500.00
3 Wall Mixture
All Floor Wall Mixture : 1 Set Per Bathroom 1 6,800.00 6,800.00
Total No of Bathroom 4
Sub-Total 212,600.00
10 Buying And Installation of Pipe and Fitting 154,000.00
0 0
Total 3978.000 537.6 Total 0
Total Volume to excavate From original ground level : 3978.000 cuft
Total Back Fill 537.6 cuft
Soil Cutting 1290 cuft
1827.6 cuft
Section 4 Foundation Preparation Works
S.no Description unit Nos Depth Volume
A Protection Works
Necessary arrangements of sheet piling for protection works 1 LS
B Soil Compaction Works
Necessary compaction works in foundation 1 LS
Column Estimator
Discription Sectional Area Height Perimeter Nos VOL(cuft) Area(sqft) No of storey
Up To Plinth
C1 1.36 6.00 4.67 11.00 89.83 308.00
Up To Top
C1 1.36 8.33 4.67 43.00 487.54 1671.55
Slab Estimator
Discription Slab Area(sqft) Thickness Total Volume(cft) Area For formwork(sqft)
Ground Floor 860.000 0.417 358.333 860.000
First Floor 860.000 0.417 358.333 860.000
Second Floor 860.000 0.417 358.333 860.000
Top Floor 724.000 0.417 301.667 724.000
STAIRCASE 187.600 0.417 78.167 187.600
Total 1454.83 3491.60
1462.000
Beam Estimator
S.N Strap Beam Lower Tie Beam Upper Tie Beam Ground Floor Beam First Floor Beam Second Floor Beam Stair Secondary Top Floor
Size 14 9 9 9 9 9 9 9
22 12 12 10 10 10 10 10
Section 2.139 0.750 0.750 0.625 0.625 0.625 0.625 0.625
Summary
S.N Description Qty (cuft) Formworks (sqft) Remarks
A Footing 746.67 466.67
B Beams 777.93 1980.77
C Columns 577.37 1979.55
D Slabs 1454.83 3491.60
F Sill and Lintel 205.96 768.50
Total 3762.75 8687.09
Deduction Deduction
in Brick in wall Deduction
Associated Wall Masonary plasters in Paintings
S.N Description thickness N0 L B H Area(sqft) Walls (cft) (sqft) (sqft)
DOOR
1 MAIN DOOR MD1 0.750 0 4.000 1.000 8.000 0.000 0 0 0
2 MAIN DOOR MD2 0.750 4 3.500 1.000 8.000 112.000 84 224 224
3 D1 0.417 8 3.000 1.000 7.000 168.000 70 336 336
4 D2 0.417 6 2.500 1.000 7.000 105.000 43.75 210 210
WINDOW 385.000
1 W1 0.750 12 6.000 1.000 4.000 288.000 216 576 576 72
2 W2 0.750 0 5.000 1.000 4.500 0.000 0 0 0 0
3 V1 0.750 4 2.000 1.000 2.000 16.000 12 32 32 8
3 W3(Staircase Window) 0.750 0 4.000 1.000 7.830 0.000 0 0 0 0
4 SD1 0.750 3 6.000 1.000 8.000 144.000 108 288 288 18
5 SD2 0.417 0 6.000 1.000 7.500 0.000 0 0 0 0
94.000 448.000 80
Brick Masonary
S.N Description unit Nos Length Breadth Height Volume
A Brick Masonary Walls
a Under the plinth (Toe Walls) nos
1 Total walls area from cad cft 178.40 6.00 1,070.40
Summary
Brick Masonary
S.N Description (cft) Plaster Paint
1 Toe Wall 1,070.40 13884.07 11252.47
2 Ground floor 806.21
3 First Floor 858.79
4 Second Floor 858.79
5 Top Floor 774.42
6 Parapet walls 213.70
8 Deduction from opening schedule 533.75 1666 1666
Total 4,048.55 12218.07 9586.47
External
L H A(Sqft)
GF 162.70 9.33 1518.53
FF 165.30 9.33 1542.80
SF 165.30 9.33 1542.80
Top Floor 157.70 9.33 1471.87
Lower Parapet 98.70 2 197.40
Upper Parapet 54.60 3 163.80
Varahanda 0.00 2 0.00
Deduction in zero side 51.30 37.32 1914.52
Total 4522.68
Internal RFF
Walls Celling Beam
L H A(Sqft) A(Sqft) A(Sqft)
GF 162.70 8.33 1355.83 860 1785.75
FF 165.30 8.33 1377.50 860
SF 165.30 8.33 1377.50 860
Top Floor 157.70 8.33 315.40 724
Staircase 52.2 8.33 156.60 187.6
Lower Parapet 98.70 2 197.40
Upper Parapet 54.60 3 163.80
Varahanda 0.00 2 0.00
Total 4944.03
TOTAL 9466.71733 2631.6 1785.75
Screeding , Punning , Tiles , Marbles , Granite , Parqueting
2 inch
S.no Description unit Nos Length Breadth Area Tiles(sqft) Marble(sqft) Granite(sqft) Parqueting (sqft) Screeding(sqft) Punning(sqft)
A Ground Floor
1 Bedroom 1 1.00 167.58 167.58
2 Kitchen 1.00 151.62 151.62 151.62
2 Living 1.00 153.68 153.68
3 Stair Passage 1.00 51.47 51.47 51.47
B First Floor
1 Bedroom 1 1.00 167.58 167.58
2 Bedroom 2 1.00 148.20 148.20
3 Living 0.00 288.32 288.32
4 Stair Passage 1.00 51.47 51.47 51.47
5 Verandah 1 1.00 24.40 24.40 24.40
C Second Floor
1 Bedroom 1 1.00 167.58 167.58
2 Bedroom 2 1.00 147.06 147.06
3 Living Room 1.00 286.30 286.30
4 Stair Passage 1.00 51.47 51.47 51.47
5 Verandah 1.00 24.41 24.41 24.41
D Top Floor
1 Bedroom 1 1.00 167.58 167.58
2 Bedroom 2 1.00 147.06 147.06
3 Stair Passage 1.00 51.47 51.47 51.47
4 Verandah 1.00 24.41 24.41 24.41
5 Living Room 1.00 164.56 164.56
E Lower Terrace
1 Floor 1.00 113.97 113.97
2 Skirting 1.00 18.17 18.17
E Upper terrace
1 Floor 1.00 633.68 633.68
2 Skirting 1.00 48.46 48.46
E1
Granite Work on Window Base
Total Lenght of Window 1.00 94.00 1.08 101.83 101.83
Lower Terrace 1.00 98.70 1.08 106.93 106.93
Upper Terrace 1.00 54.60 1.08 59.15 59.15
F Staircase
(With Nosing)(Double Moulding)
1 Risers 12 168 168.00
2 Trades 15 300 300.00
3 Landing 2 147.648 147.65
4 Skirting 3 60 60.00
1351.296
F Bathrooms
1 Ground Floor
a Common T/B
Floor 1.00 24.00 24.00
Wall 1.00 166.60 166.60
2 First Floor
a Common T/B
Floor 1.00 24.00 24.00
Wall 1.00 166.60 166.60
3 Second Floor
a Common T/B
Floor 1.00 24.00 24.00
Wall 1.00 166.60 166.60
4 Top Floor
a Common T/B
Floor 1.00 24.00 24.00
Wall 1.00 166.60 166.60
G Parking Tiles
Parking Tiles 1.00 78.00 78.00
Summary
S.N Description Area(sqft)
1 Tiles Works 1,801.51
2 Granite Works 1,149.44
3 Marble Works 0.00
4 Screeding 1,963.34
5 Punning 0.00
6 Parqueting Works 0.00
Section 9 Special Treatment and Waterproofing
Summary of Works
S.N Description of works Quantity
1 Membrane Sheet layering 462.83
2 PMM insertion 1,914.52
False Ceilling
Floor Discription Unit Rate Area Price(Rs)
GF
Living + Dinning sqft 210.00 0
FF
Master Bedroom sqft 210.00 1.00 210
TF
Living Room sqft
Total 210
Section 10 Railing Works
Toughned
S.no Description unit Steel Wood Glass Iron
A Staircase
Provision of Railing in
staircase Rft 36.25
B At Balcony
Provision of Railing in
Balcony RFT 37.20
B At Lower terrace
Provision of railing RFT 23.00
D At Upper terrace
Summary of Works
S.N Description of works Quantity Unit
1 SS Steel Railing 208.65 Running Feet
2 MS Railing
3 Wooden Railing 0.00
4 Toughned glass Railing 0.00
Boundary wall
S,N Description of work unit no Length Breadth height qty ( cu.ft)
1 Earth work cu.ft 1 125.00 1.5 2.5 468.75
2 soling work sq.ft 1 125.00 1.5 0.25 46.875
3 pcc work cu.ft 1 125.00 0.75 0.25 23.4375
4 Stone / Brick work up to ground level cu.ft 1 125.00 0.75 2.6 243.75
5 Brick work upto 4 ft above ground level cuft 1 125.00 0.75 4 375
s.n Description of work unit Qty ( ft) Qty ( m) Rate Amount Remarks
1 Earth work cu.ft 468.75 13.28 23 6222.79
2 soling work cuft 46.875 1.33 80 3750.00
3 pcc work cu.ft 23.4375 0.66 400 9375.00
4 stone work up to ground level cu.ft 243.75 6.90 450 109687.50
5 Brick work upto 4 ft above ground level cuft 375 10.62 446 167250.00
6 Railing work Rft 125 125.00 450 56250.00
6 Plaster Work 1000.00 1000.00 70 70000.00
6 Paint Work 1000.00 1000.00 25 25000.00
Total 447,535.29
UNDER GROUND WATER TANK INTERNAL FINAL
Total 233580.86983125
SOAK PIT
S,N Description of work Unit No Length Breadth height qty ( cu.ft)
1 Earth work cu.ft 1 4 4 4 64
2 soling work sq.ft 0 0 0 0
3 pcc work cu.ft 0 0 0 0 0
4 BRICK WORK UP TO GROUND cu.ft 1 4 4 4 64
5 RCC WORK cuft 1 4 4 0.33 5.28
6 REINFORCEMENT KG 1 11
7 PIPE ( 2 PIC 6 INCH) PIC 2 2
S.N Description of work unit Qty ( ft) Qty ( m) Rate Amount Remarks
1 Earth work cu.ft 64 1.812517700368 721 1306.825261965
2 soling work sq.ft 0 0 750 0
3 pcc work cu.ft 0 0 15747 0
4 BRICK WORK UP TO GROUND cu.ft 64 1.812517700368 15000 27187.76550552
5 RCC WORK cuft 5.28 0.14953271028 17944.56 2683.298691589
6 REINFORCEMENT KG 11 150 1650
7 PIPE ( 2 PIC 6 INCH) PIC 2 4000 8000
Total 39177.88945908
Final Rate Analysis / No Change
1.Soil Excavation
1.1Hard Clay and soft type gravel mix soil up to 30 cm depth, transported up to 10 m. and lift 1.5 m.
Rate Nrs.
Nrs.
1.2 Soft and silts type clay excavation, transported 10 m lead and 1.5m lift
1 Labors
1.1 Unskilled No.
2 Materials
2.1 Hand Equipments3% of unskilled
Rate Nrs.
Nrs.water and compacted by lab
Earth filling by ordinary soil in 15-cm. Layer spraying sprinkling
2 distant.
Rate Nrs.
Nrs.
2 Materals
Rate Nrs.
Nrs.
4 First
Brickfloor
workand above, chimney made brick, making mix (1:4) C/S mortar, transportation of ma
4.1 cu. m.)
Rate Nrs.
Nrs.mortar, transportation of ma
First floor and above, chimney made brick, making mix (1:6) C/S
4.1 cu. m.)
Rate Nrs.
Nrs.
5 Stone Masonry Works
5.1 Rubble stone masonry wall, making mix (1: 6) C/S mortar transported of martial s up to 10 m.
Rate Nrs.
Nrs.
5.2 Stone filling on foundation plinth, leveled, transportation of material up to 30 m.
Rate Nrs.
Nrs.
6 Plain Cement Concrete (PCC)
6.1 For foundation, wall, transportation up to 30 m. PCC (1:3:6)
Rate Nrs.
Nrs.
Rate Nrs.
Nrs.
6.3 PCC (1:2:4) on superstructure, deck, slab, beam on cement concrete, up to 30 m. transportatio
Rate Nrs.
Nrs.
Rate Nrs.
Nrs.
8
,mmmmmmmmmmmmmm,,,,,,,,
No Change
Per 1 per.Cu.m.
Quantity Rate Per Unit Amount Remarks
1.5 0 0
4.2 0 0
1 2787.12 2787.12
0.1 2787.12 278.71
0.106 20000 2120
0.47 3400 1598
Total 6783.83
6783.83 per.Cu.m.
192.25 per.Cu.Ft.
terial up to 30 m.
Per 1 per.Cu.m.
Quantity Rate Per Unit Amount Remarks
1.5 0 0
1 2787.12 2787.12
0.2 2787.12 557.42
Total 3344.54
3344.54 per.Cu.m.
94.78 per.Cu.Ft.
Per 1 per.Cu.m.
Quantity Rate Per Unit Amount Remarks
1 0 0
4 0 0
1 0 0
4 0 0
Per 10 per.sq.m.
Quantity Rate Per Unit Amount Remarks 52100
1.72 0 0
2.56 0 0
cum 4400
cum 4400
cum 210798
cum 45687.6
mt 86000
kg 100
kg 100
kg 26.375
kg 65
lit. 250
lit. 268
kg 180
NO. 67
NO. 107
NO. 28
NO. 43
set. 32
NO. 227
sqm 710.0544
sqm 559.4368
NO. 125
NO. 3
rm 59.04
sqm 237
sqm 281
sqm 294
sqm 370
rm 100
rm 100
NO. 30
NO. 2
NO. 15
sqm 1400
NO. 60
9500
95
3383.072455
:3) on superstructure, deck, slab, beam on cement concrete, up to 30 m. transportation
Per 1 per.Cu.m.
Unit Quantity Rate Per Unit Amount Remarks
No. 0.8 0 0
No. 7 0 0
5 Rubble
Stone Masonry Works wall, making mix (1: 6) C/S mortar transported of martial s up to
stone masonry
5.1 10 m.
Per 1
S.N. Description Unit Quantity Rate Per Unit Amount
1 Labors
1.1 Skilled No. 1.5 0 0
1.2 Unskilled No. 4.2 0 0
2 Materals
2.1 Block stone cum 1 2787.12 2787.12
2.2 Bond stone cum 0.1 2787.12 278.71
2.3 Cement M.T 0.106 20000 2120
2.4 Sand cum 0.47 3400 1598
Total 6783.83
Rate Nrs. 6783.83 per.Cu.m.
Nrs. 192.25 per.Cu.Ft.
5.2 Stone filling on foundation plinth, leveled, transportation of material up to 30 m.
Per 1
S.N. Description Unit Quantity Rate Per Unit Amount
1 Labors
1.2 Unskilled No. 1.5 0 0
2 Materals
2.1 Block stone cum 1 2787.12 2787.12
2.2 Bond stone cum 0.2 2787.12 557.42
Total 3344.54
Rate Nrs. 3344.54 per.Cu.m.
Nrs. 94.78 per.Cu.Ft.
6 Plain Cement Concrete (PCC)
6.1 For foundation, wall, transportation up to 30 m. PCC (1:3:6)
Per 1
S.N. Description Unit Quantity Rate Per Unit Amount
1 Labors
1.1 Skilled No. 1 0 0
1.2 Unskilled No. 4 0 0
2 Materals
2.1 Cement M.T 0.22 20000 4400
2.2 40mm cum 0.65 4400 2860
Aggrigate
2.3 20 mm cum 0.24 4400 1056
Aggrigate
2.4 Sand cum 0.47 3400 1598
Total 9914
Rate Nrs. 9914 per.Cu.m.
Nrs. 280.95 per.Cu.Ft.
16 Snocempaint kg 65
17 Enamel paint lit. 250
18 Astar (Primer) lit. 268
ater and compacted by 19 Gum kg 180
20 150mm chukul NO. 67
per.Cu.m. 21 300mm chukul NO. 107
Remarks 22 100mm hing/kabja NO. 28
23 75mm hing /kabja NO. 43
24 Handle set. 32
25 250 mm locking set NO. 227
26 4 mm glass sqm 710.0544
27 3 mm glass sqm 559.4368
28 Hold fast NO. 125
29 Screw nail NO. 3
Sq.m. 30 Listic rm 59.04
Remarks 31 26 gauge CGI sheet sqm 237
32 24 gauge CGI sheet sqm 281
33 26 Gauge CGI sheet (color ) sqm 294
34 24 gauge CGI sheet ( color ) sqm 370
35 26 gaugeCGI sheet ridge ( color)rm 100
36 CGI sheet ridge rm 100
37 7mm nut and bolt NO. 30
38 bitween washer NO. 2
39 8mm J K hook NO. 15
40 porcelin glazed tiles sqm 1400
ortar, transportation 41 100mm chukul NO. 60
per.Cu.m.
Remarks 100 9500
95
3383.072455
ortar, transportation
per.Cu.m.
Remarks
4120
700
95 12652
ed of martial s up to
per.Cu.m.
Remarks
l up to 30 m.
per.Cu.m.
Remarks
per.Cu.m.
Remarks
per.Cu.m.
Remarks
, up to 30 m.
PCC (1:1.5:3) on superstructure, deck, slab, beam on cement concrete, up to 30 m
per.Cu.m.
Remarks S.N. Description Unit Quantity
1 Labors
1.1 Skilled No. 0.8
8100 1.2 Unskilled No. 7
2 Materals
750 2.1 Cement M.T 0.4
750 2.2 40mm Aggrigate cum 0
9500 100 2.3 20 mm Aggrigate cum 0.57
2.4 10 mm Aggrigate cum 0.29
2.4 Sand cum 0.425
8950.495733 Total
Rate Nrs. 12854
Nrs. 330
per.sq.m.
Remarks 52100
b
Remarks
16000 45030.5
n cement concrete, up to 30 m. transportation
Per 1 per.Cu.m.
Rate Per Unit Amount Remarks
0 0
0 0
18000 7200
4400 0
4400 2508
4400 1276
4400 1870
12854
per.Cu.m.
per.Cu.Ft.