Abstract of cost

S.N Description Unit Quantity

Earthwork in excavation in foundation including 10m
lead & 1.5m lift. Cu.m 3100.00
1
Providing, laying and levelling of dry stone soling work
in the foundation all complete work Cu.m 930.00
2
Plain Concrete cement (1:2:4) works in foundation
including material collection and 30m lead as per the Cu.m 472.44
site engineer
3
4 Plain Concrete cement (1:2:4) works in staircase Cu.m 176.70
5 50mm thick 1:2:4 screeding work Cu.m 310.00
Approcimate Total (Staircase)
 Rates(NRs) Amounts(Nrs) Remarks

758.08 2350048.00

4508.00 4192440.00

14451.96 6827684.90

14451.96 2553661.68
8769.84 2718649.38
ate Total (Staircase) 18642483.96
 Detailed Estimate

S.N Description Units Number Length Breadth Height Quantity

1 Staircase
A Earthwork in excavation in foundation including 10m lead & 1.5m lift.
Stair Cu.m 3100 2 1 0.5 3100.00
B Providing, laying and levelling of dry stone soling work in the foundation all complete work
Stair Cu.m 3100 2 1 0.15 930.00
C Plain Concrete cement (1:2:4) works in foundation including material collection and 30m lead as per the site
engineer
Stair Cu.m 3100 2 1 0.0762 472.44
D Plain Concrete cement (1:2:4) works in staircase
Stair Cu.m 3100 2 0.19 0.15 176.70
E 50mm thick 1:2:4 screeding work

Stair Cu.m 3100 2 1 0.05 310.000

Total 310.000
 Remarks

lead as per the site

Cu.m
 Rate Analysis

1 Earthwork Exacavation in foundation including 10m lead & 1.5m lift

Unit= 1 cu. M
Particular Description Unit Quantity Rate Amount Remark
Labour Skill Md 1050 0
Unskill Md 0.8 800 640
Sub Total 640
Tools and plant 19.2
Total 659.2
Overhead 98.88
Unit Rate 758.08

2 Providing, laying and levelling of dry stone solling works in the foundation all complete work
unit= 1 cu.m
Labour (A) Material (B)
Category Unit Qty Rate (Nrs) Amount(Nrs) Type Unit
0 Block Stone cu m
Unskilled Md 1.5 800 1200 Bond Stone cu m

Total Labour (A) 1200 Total Material (B)

Sub Total (A+B+C): 3920
Contractor Overhead @15% : 588
Total cost (Nrs) 4508

3 Stone Masonary (1:4)

unit= 1 cu.m
Labour (A) Material (B)
Specification Clause Category Unit Qty Rate (Nrs) Amount(Nrs) Type
Skilled Md 1.5 1050 1575 Block Stone
Unskilled Md 5 800 4000 Bond Stone
Cement
River Sand
Water
Total Labour (A) 5575 Total Material (B)
Sub Total (A+B+C): 7985
Contractor Overhead @15% : 1197.75
Total cost (Nrs) 9182.75

4 Backfilling in foundation trenches with excavated materials including compaction in layers of 15

sprinkling water as per drawing, specificatio and approval of engineer
unit= 1 cu.m
Particular Description Unit Quantity Rate Amount Remarkas
 Labour Skill MD 1050 0
Unskill MD 0.5 800 400
Material Water ltr 5 0.26 1.3
Total 401.3
Unit Rate 401.3 per cu m

5 Backfilling including transportation from 10m distance and compaction layers of 150mm with s
water as per drawing, specification and approval of engineer.
unit= 1 cu.m
Particular Description Unit Quantity Rate Amount Remarkas
Labour Skill MD 1050 0
Unskill MD 0.5 800 400
Material Water ltr 5 0.26 1.3
Soil Cu m 1.5 268 402
Total 803.3
Unit Rate 803.3 per cu m

6 Plain Cement concrete (1:2:4) works in foundation including material cllection & 30m lead
unit= 1 cu.m
Particular Description Unit Quantity Rate Amount Remarkas
Labour Skill MD 1 1050 1050
Unskill MD 4 800 3200
Cement MT 0.32 17989.6 5756.672
Agg 40mm cu m 0.52 3593.62 1868.6824
Agg 20 mm cu m 0.22 3705.92 815.3024
Material
Agg 10mm cu m 0.11 3443.89 378.8279
Coarse sand cu m 0.445 3019.05 1343.47725
Water Ltr 150 0.26 39
Total 14451.96195
Unit Rate 14451.96195 per cu m

7 50mm thick 1:2;4 screeding work

unit= 1 cu.m
Particular Description Unit Quantity Rate Amount Remarkas
Labour Skill MD 1.25 1050 1312.5
Unskill MD 2.5 800 2000
Material cement MT 0.17 17989.6 3058.232
Coarse sand cu m 0.23 3019.05 694.3815
20mm agg cu m 0.46 3705.92 1704.7232
Total 8769.8367
Unit Rate 8769.8367 per cu m
undation all complete work

Material (B) Equipment©

Qty. Rate Amount Type Unit Qty. Rate Amount
1 2100 2100
0.2 3100 620

otal Material (B) 2720

Per cubic meter

Material (B) Equipment©

Unit Qty. Rate Amount Type Unit Qty. Rate Amount
cu m 1 2100 2100
cu m 0.1 3100 310
MT 0.159 850 135.15
cu m 0.45 2100 945
Ltr 100 0.26 26
Total Material (B) 2410

Per cubic meter

uding compaction in layers of 150mm with

and approval of engineer
mpaction layers of 150mm with sprinkiling
pproval of engineer.

erial cllection & 30m lead