Summary of Cost estimate

Name of Activity : Repair of UN House

Amount in NPR.
Sn Description of Items Unit Quantity Rate Total amount Remarks

A Construction Materials
1 Stone m3 1.85 1,500.00 2,782.31
2 Brick nos 1,447.60 11.00 15,923.60
3
3 Aggregate (5 -10 mm) m 2.36 2,000.00 4,727.63
4 Sand m3 2.87 1,500.00 4,307.66
5 Cement bag 27.43 734.50 20,144.00
6 HDPE pipe Ø 110mm/2.5 Kgf m 10.80 150.00 1,620.00
7 HDPE pipe Ø 63mm/4 Kgf m 20.00 96.00 1,920.00
8 Reinforcement Kg 138.44 99.44 13,766.67
9 Primer Lit 2.60 211.00 549.65
10 Enamel Paint Lit 5.15 220.00 1,132.03
11 Binding wire Kg 1.32 70.00 92.29
12 Door set Set 4.00 5,000.00 20,000.00
13 Paints /Snowcem kg 127.67 60.00 7,660.20
14 B.Wire(I.No.10) Kg 1.32 65.00 85.70
15 Nail different size Kg 5.00 70.00 350.00
16 Wash Basin nos 3.00 1,550.00 4,650.00
17 Tiles Sqm 24.60 1,000.00 24,600.00
18 Showers nos 2.00 555.00 1,110.00
19 Bazar Toilet set nos 2.00 2,650.00 5,300.00
Sub Total - A 130,721.75
B Labour
1 Skill Labour md 37.43 400.00 14,972.13
2 Unskill Labour md 59.88 300.00 17,963.24
Sub Total - B 32,935.38
C Transportation LS 5,000.00

D Electric Work (Wiring) According to Electrician (Lal Bdr Bist) 20,000.00

E Plumbing Works 28,127.00

Material
1/2" GI Pipe (M) m 30.00 170.00 5,100.00
Bib Cock 1/2" no 10.00 700.00 7,000.00
GI Elbow 1/2" no 15.00 45.00 675.00
GI Socket 1/2" no 15.00 32.00 480.00
GI Equal Tee 1/2" no 6.00 54.00 324.00
GI Union 1/2" no 3.00 96.00 288.00
Gate Valve 1/2" no 2.00 630.00 1,260.00
Plastic Tank 0.5m3 no 1.00 6,500.00 6,500.00
Labor Charge
Skilled md 5.00 400.00 2,000.00
Unskilled md 15.00 300.00 4,500.00

Sub Total (A+B+C+D+E) 216,784.13

Prepared by : Checked by : Approved by :