Province Government

Ministry of Physical Infrastructure Development

State No.2,Janakpurdham
Detailed Estimate
Budget Head:-
Name of Office :Ministry of Internal Affairs & Law
Name of Works : Construction of Temple
Location :- Janak
S.N.Description of WorkNos. Length Total Length Breadth Ht/Depth Quantity Unit Remarks

A CIVIL
WORKS

1 Cutting
of grass,
taking of
root &
bushes ,
cutting
of raised
soil &
site
leveling
with all
complet
e
length 1 25.00 25.00 12.00 300.00
Earthwo
rk in
Excavati
on:
2 (Open
Excavati
on)Earth
work in
excavati
on in
Boulder
mixed
and hard
soil in
foundati
on,
trenches

including
timberin
g and
shoring
& 30m
Lead and
1.5 m.
lift all
complet
e as per
design,
drawing
and
specifica
tion.
 Earthw
ork in
Filling
in floor
and
founda
tion
with
proper
rammi
ng with
iron
ramme
rs in
0.23m.
layers
after
sprinkli
ng with
water
and
consoli
dating
to 0.15
M. as
per
specific
ation
and
instruc
tion
comple
te
3 work.

Providi
ng &
laying
Brick
soling
all
comple
te as
per
instruc
tion of
the site
engine
4 er.
 Providi
ng,
laying,
compa
cting
and
curing
plain
cement
concret
e
M10(1:
3:6)
with
cement
, sand
and
well
graded
stone
aggreg
ate
finishin
g to
approv
ed
level,
lines
and
dimens
ions all
comple
te as
per
drawin
gs,
specific
5 ation.
 Lintel
Sill
and all
kinds
of
R.C.C.
works
with
cement
sand
and
stone
ballast
20mm
down
finishin
g to
approv
ed
level,
line
and
dimens
ions all
comple
te as
per
specific
ations,
drawin
gs and
instruc
tions of
the site
engine
er, all
comple
7 te.
 Tor
steel
reinfor
cement
bar of
FE
415/50
0 grade
includi
ng
straight
ening,
cleanin
g,
cutting,
binding
&
fixing
in
positio
n with
anneal
ed
tying
binding
wire as
per
drawin
g,
design
&
instruc
tion all
comple
8 te.
 Formw
ork,
shutter
ing,
centeri
ng with
approv
ed
materi
als for
column
and
beam
necess
ary
proppi
ng,
scaffol
ding,
staging
,
suppor
ting
inclusiv
e of
wedgin
g and
cutting
holes
for
utilizati
on till
the
suppor
t if fully
unyield
ing
9 nett.
 Brickw
ork in
1:6 C/S
mortar
up to
ground
floor in
perfect
line
level
finishe
includi
ng
wetting
the
bricks,
racking
the
joints
and
curing
the
work
for at
least 7
days as
per
specific
ation,
drawin
gs &
instruc
tions of
the site
engine
er all
comple
6 te.
 12.5m
m thick
cement
sand
plaster
in (1:4)
ratio
on wall
of
good
finish
includi
ng
racking
the
joint,
wetting
of
surface
s&
curing
the
work
all
comple
10 te.
 Providi
ng,
laying
and
curing
3mm
thick.
(1:1)
cement
sand
punnin
g at
various
places
&
elemen
t of
buildin
gs on
perfect
line &
level as
per
design
&
instruc
tion of
site
engine
11 er.
 Applyin
g2
coats
white
putty
give
unifor
m the
surface
clean
and
moist
as per
specific
ation
and
instruc
tion all
comple
12 te work
 Supplyi
ng and
Paintin
g2
coats
of
plastic
emulsi
on
paint
paint
of
approv
ed
colour
over 1
coats
of
primer
Paintin
g over
properl
y
cleane
d
surface
all
comple
13 te
 Supplyi
ng and
Spreadi
ng 2
coats
of apex
paint(
weathe
r coat)
of
approv
ed
colour
with
one
coat of
primer
Paintin
g over
properl
y
cleane
d
surface
all
comple
14 te

Spartik
or
Vetrifie
d
glazed/
Non-
glazed
tile
600x60
0 mm
paving
work in
cement
sand
(1:4)
17 mortar
 Clearin
g the
site of
all the
unusef
ul
materi
als
includi
ng
removi
ng all
them
from
site
after
comple
ting
the
works
as per
instruc
tion of
the site
engine
er all
comple
26 te.
 Province Government
Ministry of Physical Infrastructure Development
State No.2,Janakpurdham
Detailed Estimate
Budget Head:-
Name of Office :Ministry of Internal Affairs & Law
Name of Works : Construction of Temple
Location :- Janakpurdham,Dhanusha
Nos. Length Total Length Breadth Ht/De Quantity
S.N. Description of Work Unit
pth
A CIVIL WORKS
2 Earthwork in Excavation:
(Open Excavation)Earthwork
in excavation in Boulder mixed
and hard soil in foundation,
trenches including timbering
and shoring & 30m Lead and
1.5 m. lift all complete as per
design, drawing and
specification.
FOR Column Footing 10 1.2 12 1.2 1.635 23.54
For brick masonry work-Grid A-
A/D-D 2 5.36 10.72 0.65 0.9 6.27
For brick masonry work-Grid 1-
1/ 3-3 2 3.86 7.72 0.65 0.9 4.52
For brick masonry work-Grid A'-
A'/C'-C' 2 5.37 10.74 0.9 1 9.67
For brick masonry work-Grid 1-
1/ 3-3 2 3.57 7.14 0.9 1 6.43
total 50.42 cu.m
3 Earth filling work in every 15-
15 cm. layer without watering
& proper manual compaction.
inside the temple 1 4.24 4.24 4.24 0.3 5.39
outside the temple
2 2.2 4.4 9.04 0.3 11.93
2 2.2 4.4 4.7 0.3 6.20
total 23.53 cu.m

Providing & laying Brick soling

all complete as per instruction
4 of the site engineer.
FOR Column Footing 10 1.2 12 1.2 14.40
For brick masonry work-Grid A-
A/D-D 2 5.36 10.72 0.65 6.97
For brick masonry work-Grid 1-
1/ 3-3 2 3.86 7.72 0.65 5.02
For brick masonry work-Grid A'-
A'/C'-C' 2 5.37 10.74 0.9 9.67
 For brick masonry work-Grid 1-
1/ 3-3 2 3.57 7.14 0.9 6.43
Flooring
inside the temple 1 4.24 4.24 4.24 17.98
outside the temple
2 2.2 4.4 9.04 39.78
2 2.2 4.4 4.7 20.68
total 120.91 sq.m
5
PCC Works: Providing, laying,
compacting and curing plain
cement concrete M10(1:3:6)
with cement, sand and well
graded stone aggregate
finishing to approved level,
lines and dimensions all
complete as per drawings,
specification.
FOR Column Footing 10 1.2 12 1.2 0.075 1.08
For brick masonry work-Grid A-
A/D-D 2 5.36 10.72 0.65 0.1 0.70
For brick masonry work-Grid 1-
1/ 3-3 2 3.86 7.72 0.65 0.1 0.50
For brick masonry work-Grid A'-
A'/C'-C' 2 5.37 10.74 0.9 0.1 0.97
For brick masonry work-Grid 1-
1/ 3-3 2 3.57 7.14 0.9 0.1 0.64
Flooring
inside the temple 1 4.24 4.24 4.24 0.075 1.35
outside the temple
2 2.2 4.4 9.04 0.075 2.98
2 2.2 4.4 4.7 0.075 1.55
total 9.77 cu.m
6
Providing, laying, compacting
and curing M20 (1:1.5:3) plain
cement concrete for slab,
beams, tie beam Lintel Sill and
all kinds of R.C.C. works with
cement sand and stone ballast
20mm down finishing to
approved level, line and
dimensions all complete as per
specifications, drawings and
instructions of the site engineer,
all complete.
FOR Column Footing
for rectangular part 10 1.2 12 1.2 0.15 2.16
for trapezoidal part 10 1.44 0.3481 0.15 1.25
For column 10 0.3 3 0.3 4.75 4.28
For foundation beam
2 7.34 14.68 0.23 0.23 0.78
2 7.68 15.36 0.23 0.23 0.81
for plinth beam
 2 7.34 14.68 0.23 0.23 0.78
2 7.68 15.36 0.23 0.23 0.81
For lintel band of outer column
2 7.34 14.68 0.23 0.15 0.51
2 7.68 15.36 0.23 0.15 0.53
For Floor beam
2 7.34 14.68 0.3 0.2 0.88
2 7.68 15.36 0.3 0.2 0.92
For plinth band
2 4.7 9.4 0.23 0.15 0.32
2 4.24 8.48 0.23 0.15 0.29
For sill band
2 4.7 9.4 0.23 0.075 0.16
2 4.24 8.48 0.23 0.075 0.15
For lintel band
2 4.7 9.4 0.23 0.075 0.16
2 4.24 8.48 0.23 0.075 0.15
Dowel Band 16 2.2 35.2 0.23 0.075 0.61
Vertical band 1 7.6 7.6 0.23 0.075 0.13
Ground Floor beam for masonary
structure
2 4.7 9.4 0.23 0.13 0.28
2 4.24 8.48 0.23 0.13 0.25
First Floor beam for masonary
structure
2 4.7 9.4 0.23 0.23 0.50
2 4.24 8.48 0.23 0.23 0.45
Ground Floor slab
Horizontal slab
2 12.3 24.6 2.78 0.1 6.84
2 6.74 13.48 2.78 0.1 3.75
Inclined slab 4 5.2 20.8 4.2 0.1 8.74
First Floor slab
Horizontal slab 1 4.9 4.9 4.9 0.1 2.40
Inclined slab 4 3.2 12.8 2.8 0.1 3.58
total 42.46 cu.m
7

Tor steel reinforcement bar of

FE 500 grade including
straightening, cleaning, cutting,
binding & fixing in position
with annealed tying binding
wire as per drawing, design &
instruction all complete.
@1.5%of R.C.C works 4999.64
total 4999.64 kg
8
Formwork, shuttering,
centering with approved
materials for column and beam
necessary propping,
scaffolding, staging, supporting
inclusive of wedging and
cutting holes for utilization till
the support if fully unyielding
nett.
Footing 40 1.2 48 0.15 7.20
column 40 0.3 12 4.75 57.00
For foundation beam
4 7.34 29.36 0.23 6.75
4 7.68 30.72 0.23 7.07
for plinth beam
4 7.34 29.36 0.15 4.40
4 7.68 30.72 0.15 4.61
For lintel band of outer column
6 7.34 44.04 0.15 6.61
6 7.68 46.08 0.15 6.91
For Floor beam
4 7.34 29.36 0.3 8.81
4 7.68 30.72 0.3 9.22
For plinth band
4 4.7 18.8 0.15 2.82
4 4.24 16.96 0.15 2.54
For sill band
4 4.7 18.8 0.075 1.41
4 4.24 16.96 0.075 1.27
For lintel band
4 4.7 18.8 0.075 1.41
4 4.24 16.96 0.075 1.27
Ground Floor beam for masonary
structure
4 4.7 18.8 0.23 4.32
4 4.24 16.96 0.23 3.90
First Floor beam for masonary
structure
4 4.7 18.8 0.23 4.32
4 4.24 16.96 0.23 3.90
Ground Floor slab
Horizontal slab
2 12.3 24.6 2.78 68.39
2 6.74 13.48 2.78 37.47
Inclined slab 4 5.2 20.8 4.2 87.36
First Floor slab
Horizontal slab 1 4.9 4.9 4.9 24.01
Inclined slab 4 3.2 12.8 2.8 35.84
total 398.82 sq.m
9
Providing & laying first class
good quality local chimney
made Brickwork in 1:6 C/S
mortar up to ground floor in
perfect line level finishe
including wetting the bricks,
racking the joints and curing
the work for at least 7 days as
per specification, drawings &
instructions of the site engineer
all complete.
For toe wall
First footing 1 30.04 30.04 0.58 0.24 4.18
second footing 1 30.04 30.04 0.35 0.89 9.36
Over lintel band of outer column
2 7.34 14.68 0.23 1.2 4.05
2 7.68 15.36 0.23 1.2 4.24

For Load Bearing Masonry

structure
First footing 1 17.88 17.88 0.81 0.24 3.48
second footing 1 17.88 17.88 0.58 0.24 2.49
third footing 1 17.88 17.88 0.35 0.99 6.20
for wall 1 17.88 17.88 0.23 6.4 26.32
1 5.48 5.48 0.23 1.2 1.51
Deduction
D1 -1 2 -2 0.23 2.1 -0.97
W1 -1 1.2 -1.2 0.23 1.5 -0.41
total 60.44 cu.m
10
12.5mm thick cement sand
plaster in (1:4) ratio on wall of
good finish including racking
the joint, wetting of surfaces &
curing the work all complete.
wall inside temple 4 4.24 16.96 6.4 108.54
wall Outside temple 4 4.7 18.8 7.6 142.88
Outer face of building upto plinth
beam level 4 9.04 36.16 0.3 10.85
Ground Floor slab
Horizontal slab
2 12.3 24.6 2.78 68.39
2 6.74 13.48 2.78 37.47
First Floor slab
Horizontal slab 1 4.9 4.9 4.9 24.01
floor
inside the temple 1 4.24 4.24 4.24 17.98
outside the temple 2 2.2 4.4 9.04 39.78
outside the temple 2 2.2 4.4 4.7 20.68
Deduction
D1 -1 2 -2 2.1 -4.20
 W1 -1 1.2 -1.2 1.5 -1.80
total 464.58 sq.m
11 Applying 2 coats white putty
give uniform the surface clean
and moist as per specification
and instruction all complete
work
wall inside temple 4 4.24 16.96 6.4 108.54
wall Outside temple 4 4.7 18.8 7.6 142.88
Outer face of building upto plinth
beam level 4 9.04 36.16 0.3 10.85
For column 40 0.3 12 2.1 25.20
lintel band of outer column
6 7.34 44.04 0.15 6.61
6 7.68 46.08 0.15 6.91
wall above lintel band of outer
column
4 7.34 29.36 1.2 35.23
4 7.68 30.72 1.2 36.86
For Floor beam
4 7.34 29.36 0.3 8.81
4 7.68 30.72 0.3 9.22
Ground Floor slab
Horizontal slab
2 12.3 24.6 2.78 68.39
2 6.74 13.48 2.78 37.47
Inclined slab 4 5.2 20.8 4.2 87.36
First Floor slab
Horizontal slab 1 4.9 4.9 4.9 24.01
Inclined slab 4 3.2 12.8 2.8 35.84
Deduction
D1 -1 2 -2 2.1 -4.20
W1 -1 1.2 -1.2 1.5 -1.80
total 638.18 sq.m
12
Supplying and Painting 2 coats
of plastic emulsion paint paint
of approved colour over 1 coats
of primer Painting over
properly cleaned surface all
complete
wall inside temple 4 4.24 16.96 6.4 108.54
First floor slab 1 4.24 4.24 4.24 17.98
total 126.52 sq.m
13 Supplying and Spreading 2
coats of apex paint(weather
coat) of approved colour with
one coat of primer Painting
over properly cleaned surface
all complete
wall Outside temple 4 4.7 18.8 7.6 142.88
 Outer face of building upto plinth
beam level 4 9.04 36.16 0.3 10.85
For column 40 0.3 12 2.1 25.20
lintel band of outer column
6 7.34 44.04 0.15 6.61
6 7.68 46.08 0.15 6.91
Over lintel band of outer column
4 7.34 29.36 1.2 35.23
4 7.68 30.72 1.2 36.86
Ground Floor slab
Horizontal slab
2 12.3 24.6 2.78 68.39
2 6.74 13.48 2.78 37.47
Inclined slab 4 5.2 20.8 4.2 87.36
First Floor slab
Horizontal slab 1 4.9 4.9 1.3 6.37
Inclined slab 4 3.2 12.8 2.8 35.84
For Floor beam
4 7.34 29.36 0.3 8.81
4 7.68 30.72 0.3 9.22
Deduction
D1 -1 2 -2 2.1 -4.20
W1 -1 1.2 -1.2 1.5 -1.80
total 512.00 sq.m
14
Suppling and fixing
agrakhwood chaukhat frame
works for door/window as
approved by site incharge, the
timber shall be well seasoned,
matured, free from wraps,
knots, holes and other defects
all complete.
Door ( 2*2.10m) 1 6.2 6.2 0.1 0.075 0.05
Window 1 5.1 5.1 0.1 0.075 0.04
total 0.08 cu.m
15
Making, fitting & fixing pannel
door/window shutter with
38mm thick agrakh wood
frame including all necessary
approved quality of hardware
fittings according to inst. of site
eng.all complete work.
Main-Door ( 2*2.10m) 1 1.88 1.88 2.1 3.95
Window ( 1.2*1.5 ) 1 1.15 1.15 1.35 1.55
total 5.50 sq.m

Two coats of ready made

enamel paint of approved
16 colour over one coat of primer. Factor
D2-Exit Door (2*2.10m) 1 2 2 2.25 2.1 9.45
Window ( 1.2*1.5 ) 1 1.2 1.2 2.25 1.5 4.05
 total 13.50 sq.m
17 Spartik or Vetrified
glazed/Non-glazed tile 600x600
mm paving work in cement
sand (1:4) mortar
Flooring
inside the temple 1 4.24 4.24 4.24 17.98
outside the temple 2 2.2 4.4 9.04 39.78
outside the temple 2 2.2 4.4 4.7 20.68
Outer face of building upto plinth
beam level 4 9.04 36.16 0.3 10.85
skirting
inside the temple 4 4.24 16.96 0.2 3.39
outside the temple 4 4.7 18.8 0.2 3.76
total 96.43
18
25 mm thick Roofing tile butta
cement sand (1:4) plaster
Inclined slab ground floor 4 5.2 20.8 4.2 87.36
Inclined slab first floor 4 3.2 12.8 2.8 35.84
lintel band of outer column
6 7.34 44.04 0.15 6.61
6 7.68 46.08 0.15 6.91
Over lintel band of outer column
4 7.34 29.36 1.2 35.23
4 7.68 30.72 1.2 36.86
For column 40 0.3 12 2.1 25.20
For Floor beam
2 7.34 14.68 0.3 4.40
2 7.68 15.36 0.3 4.61
Total 243.03 sq.m
Rate AMOUNT

-
-

-
538.94 27,175.19

-
-

-
-
784.87 18,468.05

-
-

-
 -
-
-

-
-
903.32 109,221.87

-
-

-
-
-

-
-
11677.34 114,091.35

-
-
-
-
-
-
-
-
-
 -
-

-
-
-
-
-
-
-
-
-
-
-
-

-
-
-

-
-
-
-
-
-
-
-
-
-
-
15207.26 645,697.01

-
-
127.167 635,789.19
 -
-
-
-
-
-
-
-
-

-
-
-
-
-
-
-
-
-
-
-
-

-
-
-

-
-
-
-
-
-
-
-
-
-
-
675.31 269,328.75
 -
-
-
-

-
-
-
-
-
-
-
-
-
13574.48 820,470.02

-
-
-

-
-
-
-
-
-
-
-
-
-
-
-
-
 -
379.68 176,390.98

-
-
-

-
-

-
-
-
-
-
-
-
-
-
-
-
-
-
-
253.81 161,977.07

-
-
-
341.72 43,234.96

-
-
 -
-

-
-
-
-
-
-
-
-
-
-
-
-
-
-
260.59 133,421.66

-
-
-
316404.1 26,815.25

-
-
-
13273.96 73,013.42

-
-
-
 328.84 4,439.34

-
-
-
-
-

-
-
-
-
3667.01 353,622.98

-
-

-
-
-
-
716.45 174,115.98
Total 3,787,273.07
301424.6 35944.89

301424.6 35944.89
 Province Government
Ministry of Physical Infrastructure Development
State No.2,Janakpurdham
Abstract
Budget Head:-
Name of Office :
Name of Works : Construction of Temple
Location :- Janakpurdham,Dhanusha
S.N. Description of Work Quantity Unit Rate AMOUNT
2 Earthwork in Excavation: (Open
Excavation)Earthwork in excavation
in Boulder mixed and hard soil in
foundation, trenches including 50.42 cu.m 538.94 27175.19
timbering and shoring & 30m Lead
and 1.5 m. lift all complete as per
design, drawing and specification.
3 Earth filling work in every 15-15 cm.
layer without watering & proper 23.53 cu.m 784.87 18468.05
manual compaction.
Providing & laying Brick soling all
complete as per instruction of the site 120.91 sq.m 903.32 109221.87
4 engineer.
5 PCC Works: Providing, laying,
compacting and curing plain cement
concrete M10(1:3:6) with cement,
sand and well graded stone aggregate 9.77 cu.m 11677.34 114091.35
finishing to approved level, lines and
dimensions all complete as per
drawings, specification.
6 Providing, laying, compacting and
curing M20 (1:1.5:3) plain cement
concrete for slab, beams, tie beam
Lintel Sill and all kinds of R.C.C.
works with cement sand and stone
42.46 cu.m 15207.26 645697.01
ballast 20mm down finishing to
approved level, line and dimensions
all complete as per specifications,
drawings and instructions of the site
engineer, all complete.
7 Tor steel reinforcement bar of FE 500
grade including straightening,
cleaning, cutting, binding & fixing in
4999.64 kg 127.17 635789.19
position with annealed tying binding
wire as per drawing, design &
instruction all complete.
8 Formwork, shuttering, centering
with approved materials for column
and beam necessary propping,
scaffolding, staging, supporting 398.82 sq.m 675.31 269328.75
inclusive of wedging and cutting
holes for utilization till the support if
fully unyielding nett.
9 Providing & laying first class good
quality local chimney made
Brickwork in 1:6 C/S mortar up to
ground floor in perfect line level
finishe including wetting the bricks,
60.44 cu.m 13574.48 820470.02
racking the joints and curing the
work for at least 7 days as per
specification, drawings &
instructions of the site engineer all
complete.
10 12.5mm thick cement sand plaster in
(1:4) ratio on wall of good finish
including racking the joint, wetting 464.58 sq.m 379.68 176390.98
of surfaces & curing the work all
complete.
11 Applying 2 coats white putty give
uniform the surface clean and moist
638.18 sq.m 253.81 161977.07
as per specification and instruction
all complete work
12 Supplying and Painting 2 coats of
plastic emulsion paint paint of
approved colour over 1 coats of 126.52 sq.m 341.72 43234.96
primer Painting over properly
cleaned surface all complete
13 Supplying and Spreading 2 coats of
apex paint(weather coat) of approved
colour with one coat of primer 512.00 sq.m 260.59 133421.66
Painting over properly cleaned
surface all complete
14 Suppling and fixing agrakhwood
chaukhat frame works for
door/window as approved by site
incharge, the timber shall be well 0.08 cu.m 316404.10 26815.25
seasoned, matured, free from wraps,
knots, holes and other defects all
complete.
15 Making, fitting & fixing pannel
door/window shutter with 38mm
thick agrakh wood frame including
5.50 sq.m 13273.96 73013.42
all necessary approved quality of
hardware fittings according to inst.
of site eng.all complete work.
16 Two coats of ready made enamel
paint of approved colour over one 13.50 sq.m 328.84 4439.34
coat of primer.
17 Spartik or Vetrified glazed/Non-
glazed tile 600x600 mm paving work 96.43 sq.m 3667.01 353622.98
in cement sand (1:4) mortar
18
25 mm thick Roofing tile butta 243.03 sq.m 716.45 174115.98
cement sand (1:4) plaster
Total 3,787,273.07
9.27 I16 25 mm thick Roofing tile butta cement sand (1:4) plaster
Resources Level/Type Quantity
Labour Skilled 0
Unskilled 0
Materials Roofing tile butta plaster 25 mm thick 1
Rate analysis for :1.00 Rmtr. Total
15 % Contractor overhead
Grand Total
 Sqm. 605 695.75
Unit Rate Amount Remarks
Nos. 690 0
Nos. 460 0
Sqm. 623 623

15 % Contractor overhead 93.45

Grand Total 716.45
S.N. Description of Work Nos. Quantity Unit Remarks Rate Amount
B. Electrification Item
1 Accessories, screws, gripes,
Pvc taps, choke, starter,
Tube,bulbs,holder, flexible
wire etc all complete.

Dome light Celling light 8"

milky type with heavy carrier
decorative or eqvt. With C.F.L 1 1 Set 792.35 792.35
13to 22 WattCFL Wall lamp
decrative with glass decon, 8 8 Set 448.5 3588
2 Accessories, metal box,
screws, gripes, Pvc tape, etc
all complete.
16/6 Amps combined socket
flush type CPL/Orant or eqvt 2 2 Set 558.9 1117.8
4 Gange 1,2 way switch CPL
or eqvt 1 1 Set 595.7 595.7
6 Gange 1,2 way switch CPL
or eqvt 1 1 Set 602.6 602.6
Juction box made of metal
with cover size 6x4" etc all
complete. 1 1 Set 377.2 377.2
3 Accessories, metal box,
screws, gripes, Pvc tape, etc
all complete.
6,16 Amps Sp MCCB
Siemins ,Ge Merlin or eqvt for
light & power 2 2 No. 201.25 402.5
4 Accessories HDPE
polythene pipe,srews, pvc
tape, grips, circular box etc
all complete.
32 Amps Dp main Switch 1 1 No. 1184.5 1184.5
2*4+1.5 sq mm multi strand
flexible copper wire for
power point 3/4" HDP Pipe 9 9 Point 974.8863 8773.97704
Total 17434.627
 Province Government
Ministry of Physical Infrastructure Development
State No.2,Janakpurdham
Detailed Estimate
Budget Head:-
Name of Office :Ministry of Internal Affairs & Law
Name of Works : Construction of Temple
Location :- Janakpurdham,Dhanusha
F.Y. 2075/76
S.N. Description Of Works Amount Remarks
A Civil Works 3,787,273.07
C Electrical work 17,434.63
D. Sub Total (A+B+C) 3,804,707.69
E. Work Charge staff expenses@2.5% of (D.) 95,117.69
F. Other minor Expenses@2.5% (D.) 95,117.69
G. Total Estimated Amount (D+E+F) 3,994,943.08
H. VAT @ 13% of (G.) 519,342.60
I. Sum with VAT & Contingencies (G+H) 4,514,285.68
Grand Total NRs. 4,514,285.68