1

Provincial Government
Ministry of Industry,Tourism,Forest and Environment
Province-2,Janakpurdham
Mahakavi Vidyapati Krishna Thakur Mithila sanskritik prabesh Dwaar
Location: Ekdariya
Detailed Estimate
SN Descriptions Nos Length Breadth Height Quantity Unit Rate Amount Remarks
( A) CIVIL WORKS
1 Site preparation works
Site preparation and bacis works
including levelling of ground 1 1.00 L.S. 10,000.00 10,000.00
2 Earthwork excavation in all
type soil in foundation all -
complete.For Foundation -
Jacketing for Foundation, F1 2 1.83 1.17 1.52 6.52 -
Barrier type Pillar, F2 4 1.37 1.22 1.22 8.16 -
Sahid Park Column, F3 1 2.44 2.44 2.68 15.94 -
Total: 30.61 m3 468.65 14,347.46
3 Earth filling in 150 mm thick
layer, watering including
supply of filling materials
within 10 m distance all
complete. -
Total of Earth work Excavation @30% of exavation 9.18 -
Total: 9.18 m3 925.00 8,495.51
4 Boulder Soling in foundation
complete. -
For Foundation -
Main column, F1 2 1.83 1.17 0.15 0.64 -
Barrier type Pillar, F2 4 1.37 1.22 0.15 1.00 -
Sahid Park Column, F3 1 2.44 2.44 0.15 0.89 -
Total: 2.54 m3 3,008.77 7,632.32

Plain Cement Concrete (

P.C.C.) in 1:2:4 in foundation
and floor with cement, sand and
aggregate including mixing,
laying, finishing to approved
level, line and dimensions and
curing all complete as per
5 specification and direction.
For Foundation
Main column, F1 2 1.83 1.17 0.10 0.43
Barrier type Pillar, F2 4 1.37 1.22 0.10 0.67
Sahid Park Column, F3 1 2.44 2.44 0.10 0.59
Total 1.69 14,716.95 24,888.25
6 Brickwork in 1:4 C/S mortar -
ii) Barrier column
Around Column 4 Area= 0.70 1.52 4.25
iii) Sahid Pillar
Basement 1 26.53
Projected cap 2 1.06
Total 31.84 m3 13,182.15 419,717.75

Estimated By: Checked By: Approved By:

 2

7 M25 for R.C.C.work in

foundation, beams, slabs -
i)For Foundation -
For main column footing, F1 2 1.83 1.17 1.27 5.43 -
Barrier type Pillar, F2 4 1.37 1.22 0.97 6.46 -
Sahid Park Column, F3 1 2.44 2.44 1.27 7.55 -
Barrier Column 4 0.76 0.30 1.52 1.42
Sahid Pillar 1 Area= 0.34 7.57 2.59
Total 23.45 m3 15,101.30 354,081.15
8 TMT steel reinforcement bar,
2.1
Fe 500 D 2.10 MT 122,480.00 257,208.00

9 formwork along with

falsework/support needed for
the complete construction of all
RCC complete work. -
Foundation -
Footing, F1 2 4.83 1.52 -
Barrier Pillar footing, F2 4 5.18 1.22 25.27 -
Sahid Pillar Footing, F3 1 9.75 1.52
Barrier column, 4 2.13 1.52
Sahid Pillar 1 2.07 7.57
Total: 25.27 m2 744.81 18,821.35

10 Granite cladding (Kashmere

gold) all around the structure in
1:4 mortrar
i) Main pillar
Basement 2 5.18 0.533 5.53
Do- 2 5.18 0.03 0.26
Above Basement 2 5.74 0.152 1.75
Do- 2 5.74 0.051 0.58
Pillar front and rear side 4 Area= 2.764 11.06
Pillar side(inside) 2 Area= 10.540 21.08
Pillar side(Outside) 2 2.30 6.147 28.28
Pillar Top 2 Area= 1.713 3.43
Slab 1 33.17 0.127 4.21
Slab and Beam top 1 33.17 0.127 4.21
Beam 1 30.58 0.106 3.24
ii) Barrier Pillar 4 4.19 1.524 25.55
iii)Sahid Pillar
Basement 1 4.79 0.468 2.24
do- 1 3.99 0.152 0.61
do- 1 3.03 0.152 0.46
Column 1 2.07 3.353 6.95
Column head 2 3.51 0.762 5.35
do- 2 5.58 0.076 0.85
Total 125.64 m2 5,271.60 662,318.53

11 Machine cut Aluminium panel

on front and rear side of main 4 Area= 3.756
Pillar 15.02 m2 17,181.50 258,134.86

12 Allumunium Paint ( one coat

aster + 2 coat alluminium Paint)
2 14.63 0.229
for ISMB section along with
cleaning the rust 6.69 m2 262.54 1,756.14

13 Machine cut Aluminium beam

covering ISMB section 1 17.53 0.356
6.23 m2 17,181.50 107,079.33
14 Copper/Brass Metal of 3mm
inscribed 4
1.00 job 200,000.00 200,000.00

15
1" dia. G.I. Pipe with all fittings 1 1.22
1.22 m 556.22 678.14
16
2" dia. G.I. Pipe with all fittings 1 2.34
2.34 m 1,100.66 2,572.02

Estimated By: Checked By: Approved By:

 3

17 Metal carved statues

i) Tortoise+globe+fish 2 2.00 L.S. 350,000.00 700,000.00
ii) Vidyapati Statue of 3.5' ht. 1 1.00 L.S. 750,000.00 750,000.00
iii) Krishna with Sankha with
1
Umbrella 1.00 L.S. 600,000.00 600,000.00
iv)Durganand Jha Statue 1 1.00 L.S. 750,000.00 750,000.00

18 Iron Compound grill 1 31.50 1.500 47.25 kg 180.80 8,542.80

19 Allumunium Paint ( one coat
aster + 2 coat alluminium Paint) 1 31.50 1.500
for Grill works 47.25 m2 262.54 12,405.02
20 Supply and fitting of iron
section with fabrication, paint
all complete
i)Steel lap plate at the
connection 8 0.50 0.150 0.01 47.10
Total 47.10 kg 2,201.77 103,703.38
21 Supply and fitting of base plate 1 1.00 LS 200,000.00 200,000.00
22 Plantation of trees/plants all
complete @ 5m c/c 400
400.00 no. 723.66 289,464.36
23 Chinese grass 1 1.00 LS 85,000.00 85,000.00
24 Stone chips filled around Sahid
Pillar 1 Area= 3.241 1.077
3.49 m3 2,685.00 9,372.97
25 Plantation in Sahid Park 20 20.00 no. 639.00 12,780.00
26 Electrical fitting and supply,
light bulbs in sahid park 1
1.00 job 50,000.00 50,000.00
Total of Civil works 5,908,999.32 NPR
Contingency charge @ 3% 177,269.98 NPR
Contribution From Users committee 590,899.93 NPR
Total cost for office 5,495,369.37 NPR
Total Programme Cost 6,086,269.30 NPR

Estimated By: Checked By: Approved By: