Documente Academic
Documente Profesional
Documente Cultură
Cost Estimate
Project Name:-Hile danda dekhi dhamja gaon samma ko motor bato marmat (gabionjali
nirman)
Location:-Kathekhola Rural Municipality- 3, Dhamja
Fiscal Year : 2075 to2076
Rate per m3 89.12
44.2.a Assembling of wire crates/gabion/revetment and placing them in position including streching
,binding them together and tying down lids. Box size(3X1X 1) (16 m2)
Binding wire
Materials 1.3 121.30 157.69
12swg(Heavy Coated)
kg
Sub-Total 248.69
15 % Overhead -
Rate per Box
Size(3X1X1) 248.69
Rate per m3 82.90
Rate of Materials
F/Y:-2071/072
Rate for Vat @
SN Particular Unit Rate Unit Unit Rate/kg/km Dist Km Load / Transportation Cost
Analysis 13% Remarks
Weight Unload
Tractor Porter Tractor Porter Tractor Porter
1 Skill Labour 955.00 955.00 md
2 Unskill Labour 700.00 700.00 md
3 Painter 955.00 955.00 md
4 Cement ( OPC NS mark) 18026.00 14200.00 mt 1,846.00 1000 0.132 0.5938 15 1980 -
5 Sand #VALUE! 2100.00 m3 1600 0.132 0.5938 #VALUE! -
6 Aggrigate 40mm 2380.80 1800.00 m3 2200 0.132 0.55 2 580.8 -
7 Aggrigate 20mm 2380.80 1800.00 m3 2200 0.132 0.55 2 580.8 -
8 Aggrigate 10mm 2380.80 1800.00 m3 2200 0.132 0.55 2 580.8 -
9 Stone 1731.30 1500.00 m3 1800 0.147 0.55 0.5 0.10 132.3 99.00
10 River Bed Material 1200.00 1200.00 m3 2200 0.147 0.55 0 0 -
11 Sal wood 36000.00 36000.00 m3 800 0.147 0.90 0 -
12 Local Wood 36000.00 36000.00 m3 600 0.147 0.90 0 -
13 Nail 118.65 105.00 kg 13.65 1 0.147 0.90 0 -
14 Reinforcement Bar 93790.00 83000.00 mt 10790 1000 0.147 0.90 0 -
15 Binding wire(Black) 113.00 100.00 kg 13 1 0.147 0.90 0 -
16 Snowcem Paint 70.06 62.00 kg 8.06 1 0.147 0.90 0 -
17 White Cement 29.38 26.00 kg 3.38 1 0.147 0.90 0 -
18 2X 500 gauge polythene 93.79 83.00 m2 10.79 0.147 -
19 Chicken wire 113.00 100.00 sq.m 13 0.147 -
20 Plain wire 214.70 190.00 Kg 24.7 1 0.147 0.90 0 -
21 Barbed wire 126.95 110.00 Kg 14.3 1 0.147 0.90 18 2.646 -
22 Iron angled post (13 kg) 1429.95 1235.00 nos 160.55 13 0.147 0.90 18 34.398 -
2
Earthwork in excavation in
a ordinary soft soil- For 1 m3 Unskill 0.50 610 305.00 Tools & Plant 3 % of labour cost 9.15 314.15 5.2-1.2.2(a)
b Hard soil- For 1 m3 Unskill 0.60 610 366.00 Tools & Plant 3 % of labour cost 10.98 376.98 5.2-1.2.2(b)
c Soft Rock- For 1 m3 Unskill 2.00 610 1220.00 Tools & Plant 3 % of labour cost 36.60 1256.60 5.2-1.2.2(c)
d Medium Rock- For 1 m3 Unskill 4.00 610 2440.00 Tools & Plant 3 % of labour cost 73.20 2513.20 5.2-1.2.2(d)
e Hard Rock- For 1 m3 Unskill 17.00 610 10370.00 Tools & Plant 3 % of labour cost 311.10 10681.10 5.2-1.2.2(e)
Refilling of trench with
3
excavaited materials Unskill 0.25 700 175.00 Tools & Plant 3 % of labour cost 5.25 180.25 10) 2 -5
4 Stone Solling& Leveling Unskill 1.25 700 875.00 Tools & Plant 3 % of labour cost 26.25 901.25
Blockstone 1.10 1200.00 1320.00 1320.00
Total 875.00 1346.25 2221.25 49)17-6
Formworksof Local wood for
5
Beam/Slab Skill 0.150 815 122.25 Local Wood 0.0070 38808.00 271.66 m3 U/D+DoLIDAR
For 1 Sq.m. Unskill 0.200 700 140.00 Nails 0.25 118.65 29.66 kg
Total 262.25 301.32 563.57 39)9.a
Quantity of wood required for 1 sqm formwork = 0.0526 cum.
Wood can be used 6 times for the formwork and after then 25% cost
of the wood is recovered. So the quantity of wood required for 1 sqm = 0.00658 cum.
6
Plain cement concrete work Skill 1.00 815 815.00 Cement 0.22 17628 3878.16 MT
M10(P.C.C. 1:3:6) Unskill 4.00 700 2800.00 Agg.40mm 0.65 2700.00 1755.00 cu.m DoLIDAR
and wall - For 1 m3 Agg.20mm 0.24 2700.00 648.00 cu.m 41.11A.a
Sand 0.47 1700.00 799.00 cu.m
Total 3615.00 7080.16 10695.16
7
Plain cement concrete work Skill 1.00 815 815.00 Cement 0.32 17628 5640.96 MT
M15(P.C.C. 1:2:4) Unskill 4.06 700 2842.00 Agg.40mm 0.52 2700 1404.00 cu.m DoLIDAR
and wall - For 1 m3 Agg.20mm 0.22 2700 594.00 cu.m 41.11A.b
Agg.10mm 0.11 2700 297.00 cu.m
Sand 0.44 1700.00 748.00 cu.m
Total 3657.00 8683.96 12340.96
8
Plain cement concrete work Skill 1.00 815 815.00 Cement 0.40 17628 7051.20 MT
M20(P.C.C. 1:11/2:3) in
foundation Unskill 5.12 700 3584.00 Agg.20mm 0.57 2700.00 1539.00 cu.m DoLIDAR
and wall - For 1 m3 Agg.10mm 0.29 2700.00 783.00 cu.m 41.11B.b
Sand 0.425 1700.00 722.50 cu.m
Total 4399.00 10095.70 14494.70
9
Stone masonry work in 1:4 Skill 1.50 815 1222.50 Cement 0.116 17628 2044.85 MT 38-8-A.c
cement mortar - For 1 m3 Unskill 3.24 700 2268.00 Sand 0.47 #VALUE! #VALUE! cu.m
Blockstone 1.00 1731.30 1731.30 cu.m
Bondsotne 0.10 1731.30 173.13 cu.m
Total 3490.50 #VALUE! #VALUE! cu.m
10
Stone masonry work in 1:6 Skill 1.50 815 1222.50 Cement 0.092 17628 1621.78 MT 38-8-A.d
cement mortar - For 1 m3 Unskill 3.29 700 2303.00 Sand 0.50 #VALUE! #VALUE! cu.m
Blockstone 1.00 1731 1731.00 cu.m
Bondsotne 0.10 1731 173.10 cu.m
Total 3525.50 #VALUE! #VALUE! cu.m
Dry stone masonry work with
11
rubble stone Skill 0.50 815 407.50 Blockstone 1.00 1731 1731.00 cu.m DoLIDAR
For 1 m3 Unskill 1.50 700 1050.00 Bondsotne 0.10 1731 173.10 cu.m 38. 8
Total 1457.50 1904.10 3361.60 cu.m
plaster in 1:2 cement sand Unskill 0.1344 700 94.08 Sand 0.01330 #VALUE! #VALUE! cu.m DoLIDAR
mortar -For 1 m2 Total 216.33 #VALUE! #VALUE! m2
17 12.5 mm thick cement Skill 0.150 815 122.25 Cement 0.00625 17628 110.18 MT 37)7-13.2.b
plaster in 1:3 cement sand Unskill 0.135 700 94.50 Sand 0.01280 #VALUE! #VALUE! cu.m DoLIDAR
mortar -For 1 m2 Total 216.75 #VALUE! #VALUE! m2
18 12.5 mm thick cement Skill 0.15 815 122.25 Cement 0.00363 17628 63.99 MT 37)7-13.2.c
plaster in 1:4 cement sand Unskill 0.1359 700 95.13 Sand 0.01460 #VALUE! #VALUE! cu.m DoLIDAR
mortar -For 1 m2 Total 217.38 #VALUE! #VALUE!
19 20 mm thick cement Skill 0.14 815 114.10 Cement 0.0081 17628 142.79 MT Urban Devemt
plaster in 1:4cement sand Unskill 0.19 700 133.00 Sand 0.0220 #VALUE! #VALUE! cu.m I 4. 12(4)b
mortar -For 1 m2 Total 247.10 #VALUE! #VALUE!
20
3 mm thick cement punning Skill 0.10 815 81.50 Cement 0.00532 17628 93.78 MT Urban Devemt
in 1:1 cement sand mortar - Unskill 0.10 700 70.00 Sand - #VALUE! #VALUE! cu.m H20 11-20
For 1 m2 151.50 #VALUE! #VALUE!
21
Reinfocement for RCC work Skill 7.000 815 5705.00 M.S. Rod 1.05 93790 98480 MT 40.10
in position and binding of Unskill 7.000 700 4900.00 Binding wire 10.00 113.00 1130.00 Kg DoLIDAR
23
Formworks for ferrocement Skill 0.167 815 136.11 Bamboo 0.333 175.00 58.28 Dept.N.
works - For 1 m2 Unskill 0.111 700 77.70 Nails 4.000 118.65 474.60 21-01
Binding wire 0.083 113.00 9.38
HDPE pipe 32mmke/cm2 from Stock
Total 213.81 542.26 756.07
including
VAT
Formworks of Local wood for
5
Beam/Slab Skill 0.150 815 122.25 Local Wood 0.0070 38808.00 271.66 m3
For 1 Sq.m. Unskill 0.200 610 122.00 Nails 0.25 118.65 29.66 kg
Total 244.25 301.32 545.57
Barbed wire fencing
24 (5Hori,2Diag line) Sal wood Barbed
post c/c 3m dist Skill 0.0333 815 27.14 wire8.33m 8.33 118.65 988.35 kg 24-6
work - For 1 m Unskill 0.0667 700 46.69 U hook 2.57 2.26 5.81 nos
Sal wood post 0.0063 134064.00 844.60 m3
Total 73.83 1838.76 1912.59
Project Name:-Hile danda dekhi dhamja gaon samma ko motor bato marmat (gabionjali nirman)
F./Y.:-2075/ 076
S.N. Description of items No Length Breadth Height Quantity Unit Rate Amount Remarks
1 Earthwork 1 18 1.5 2 54 m3 90.4 4881.60
#REF!
!= ljnsf] qmd ;+Vof MclGtd Kathekhola Rural Municipality &= ;Demf}tf ldlt M
of]hgfsf] gfd M pg'jf b]vL
Office of Rural Municipality Executive
kmfk/v]t df]6/ af6f] :t/f]GgtL *= sfd ;dfKt ug'{kg]{ ldlt M
7]ufgf M sf=uf=kf= $ t+u|fd Bihunkot, Baglung (= sfd gfkL ePsf] ldlt M
$= ;Demf}tf g+= M e'QmfgL ef}r/ g+= M
%= cl3Nnf] e'QmfgL ljnsf] qmd ;+Vo e'QmfgL ldlt M
^= cl3Nnf] e'QmfgL ljnsf] ef}r/ g+=
cf pkef]Qmf ;DaGwL lan gfkL lstfj g+= M
O6 cBfjlws sfd ePsf] cl3Nnf] ljnsf] r9]sf] xfn ePsf] sfd
n=O{=
d sfdsf] ljj/0f PsfO{ s}lkmot
kl/df0f kl/df0f b/ hDdf d"No kl/df0fhDdf d"No kl/df0f hDdf d"No
g+
=1 #REF! m3 #REF! #REF! #REF! #REF! #REF! #REF!
2 #REF! m3 #REF! #REF! #REF! #REF! #REF! #REF!
3 #REF! LS 1.00 1.00 3000.00 3000.00 1.00 3000.00