Kathekhola Rural Municipality

Office of the Rural Municipality Executive

Bihunkot,Baglung
Gandaki Province, Nepal

Cost Estimate

Project Name :-Samudayik lodge nirman(gherabar)

Location :- Kathekhola Rural Municipality-4 ,Tangram
 RATE ANALYSIS
Name of Project : F./Y.:-
Item Labour (L) Materials (M) Total (L+M)

Rate Unit Rate, Rs. Cost, Rs. Total Cost, Rs. Norms
Cost Unit
SN Description Catagory m.d. Type Quantity IncludingVAT(for
per m.d. Including Excluding Including Excluding No.
UC)
Rs. Rs. VAT VAT VAT VAT in m in ft
1 Site clearance for1Sqm Unskill 0.23 700 161.00 Tools & Plant 3 % of labour cost 4.83 4.83 16.58 1.54 U/D A.(3)
1 Site clearance for1Sqm Unskill 0.04 700 28.00 Tools & Plant 3 % of labour cost 0.84 0.84 28.84 2.68 DoLIDAR 1-1.6
dismentaling of old
bldg(mud mortar) Unskill 1.06 700 742.00 Tools & Plant 3 % of labour cost 22.26 22.26 m3 764.26
Skill 0.054 955 51.57 Tools & Plant 3 % of labour cost 1.55 1.55 53.12
roof dismentaling work Unskill 0.081 700 56.70 Tools & Plant 3 % of labour cost 1.70 1.70 m2 58.40
111.52

2
Earthwork in excavation in

a ordinary soft soil- For 1 m3 Unskill 0.70 700 490.00 Tools & Plant 3 % of labour cost 14.70 14.70 504.70 14.30 5.2-1.2.2(a)
b Hard soil- For 1 m3 Unskill 0.80 700 560.00 Tools & Plant 3 % of labour cost 16.80 16.80 576.80 16.35 5.2-1.2.2(b)
c Soft Rock- For 1 m3 Unskill 0.80 700 560.00 Tools & Plant 3 % of labour cost 16.80 16.80 576.80 16.35 5.2-1.2.2(c)
d Medium Rock- For 1 m3 Unskill 3.00 700 2100.00 Tools & Plant 3 % of labour cost 63.00 63.00 2163.00 61.30 5.2-1.2.2(d)

e Hard Rock- For 1 m3 (no

chino) Unskill 5.00 700 3500.00 Tools & Plant 3 % of labour cost 105.00 105.00 3605.00 102.16 5.2-1.2.2(e)
with chino Unskill 24.00 700 16800.00 Tools & Plant 4 % of labour cost 504.00 504.00 17304.00 490.37 5.2-1.2.2(e)
f. BMS- For 1 m 3
Unskill 0.80 700 560.00 Tools & Plant 3 % of labour cost 16.80 16.80 576.80 16.35 U/D B1)2-2
Stone Solling in foundation
4
& Leveling Unskill 1.50 700 1050.00 Tools & Plant 3 % of labour cost 31.50 31.50 1081.50
Blockstone 1.00 1817.70 1500.00 1817.70 1500.00 1817.70 DoLIDAR
Bondstone 0.20 1817.70 1500.00 363.54 300.00 363.54
Total 1050.00 1831.50 2881.50 81.66 49)17-6
Formworks of Local wood
5
for Beam/Slab Skill 0.150 955 143.25 Local Wood 0.0070 45000.00 45000.00 315.00 315.00 m3 U/D+DoLIDAR
For 1 Sq.m. Unskill 0.200 700 140.00 Nails 0.25 113.00 100.00 28.25 25.00 kg 39)9.a
Total 283.25 343.25 340.00 626.50 58.23
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.

9
Plain cement concrete work Skill 1.00 955 955.00 Cement 0.32 22093.0 19805.0 7069.76 6337.60 MT
M15(P.C.C. 1:2:4) Unskill 4.00 700 2800.00 Agg.40mm 0.52 4390.7 4390.7 2283.16 2283.16 cu.m U/D
and wall - For 1 m3 Agg.20mm 0.22 4390.7 4390.7 965.95 965.95 cu.m D1 7-2d
For Foundation Agg.10mm 0.11 4390.7 4390.7 482.98 482.98 cu.m
Sand 0.445 5988.00 5988.00 2664.66 2664.66 cu.m
Total 3755.00 13466.51 12734.35 17221.51 488.03

11 Skill 0.80 955 764.00 Cement 0.40 22093.0 19805.0 8837.20 7922.00 MT
M20(1:1.5:3) mix plain
cement concrete works in Unskill 7.00 700 4900.00 Agg.20mm 0.57 4390.70 4390.70 2502.70 2502.70 cu.m U/D
superstructure including
material collection &30m Agg.10mm 0.29 4390.70 4390.70 1273.30 1273.30 cu.m D2 7b
lead - For 1 m3
Sand 0.425 5988.00 5988.00 2544.90 2544.90 cu.m

Total 5664.00 15158.10 14242.90 20822.10 590.07 U/D

13 Skill 1.50 955 1432.50 Cement 0.106 22093.0 19805.0 2341.86 2099.33 MT U/D
Random Rubble Stone
masonry work in 1:6 cement Unskill 5.00 700 3500.00 Sand 0.47 5988.00 5988.00 2814.36 2814.36 cu.m C6 6(a)1-3
sand mortar - For 1 m3
Blockstone 1.00 1817.70 1817.70 1817.70 1817.70 cu.m
including material
collection,preparation of
mortar with 5m lift and 10m
lead
Bondsotne 0.10 1817.70 1817.70 181.77 181.77 cu.m

Total 4932.50 7155.69 6913.16 cu.m 12088.19 342.56

17 Skill 1.50 955 1432.50 Cement 0.100 22093.0 19805.0 2209.30 1980.50 MT Urban Devemt
Chimney Bhatta Brick
masonry work in 1:4 C/S
Unskill 2.20 700 1540.00 Sand 0.28 5988.00 5988.00 1676.64 1676.64 cu.m 5(1)B-2
mortar - For 1 m3 including
material collection,preparation
of mortar with 30m lead
Brick 560.00 25.44 23.16 14246.40 12969.60 cu.m
Total 2972.50 18132.34 16626.74 cu.m 21104.84 598.08
22 Localwood Beams work For Skill 17.65 955 16855.8 wood 1.050 45000.00 45000.00 47250.00 47250.00 m3 Urban Devemt
1 Cu. m Unskill 1.760 700 1232.00 Nails 1.000 113.00 100.00 113.00 100.00 kg F 19 10(17)
Total 18087.8 47363.00 47350.00 65450.80 1854.8
33 Skill 0.1400 955 133.70 Cement 0.00810 22093.00 19805.00 178.95 160.42 MT Urban Devemt
20 mm Thick 1:4 Cement
sand Plaster work excluding
ceiling for 1Sq. M Unskill 0.1900 700 133.00 Sand 0.02200 5988.00 5988.00 131.74 131.74 cu.m I4) 12(4)b
Total 266.70 310.69 292.16 577.39 53.67
34 Skill 0.1200 955 114.60 Cement 0.00538 22093.00 19805.00 118.86 106.55 MT Urban Devemt
12.5 mm Thick 1:4 Cement
sand Plaster work excluding
ceiling for 1Sq. m
Item Labour (L) Materials (M) Total (L+M)

Rate Unit Rate, Rs. Cost, Rs. Total Cost, Rs. Norms
Cost Unit
SN Description Catagory m.d. Type Quantity IncludingVAT(for
per m.d. Including Excluding Including Excluding No.
UC)
Rs. Rs. VAT VAT VAT VAT in m in ft
12.5 mm Thick 1:4 Cement
sand Plaster work excluding
ceiling for 1Sq. m Unskill 0.1600 700 112.00 Sand 0.01460 5988.00 5988.00 87.42 87.42 cu.m I1) 12-1c
Total 226.60 206.28 193.97 432.88 40.24

37 Porcelain Glazed Tiles work Skill 955 Urban Devemt

On Wall in 1:4 Cement Sand 1.300 1241.50 Porcelain glazed Tile 1.10000 729.79 645.83 802.77 710.41 sqm
mortar for 1 Sq. m Unskill 0.450 700 315.00 Cement 0.00560 22093.00 19805.00 123.72 110.91 MT H6 11-7
Sand 0.01520 5988.00 5988.00 91.02 91.02 cu.m
White Cement 0.32280 29.38 26.00 9.48 8.39 kg
Total 1556.50 1026.99 920.73 2583.49 240.14
39 Reinfocement for RCC work Skill 0.012 955 11.46 M.S. Rod 0.001050 99385 88205 104 92.62 MT Urban Devemt
in position and binding of
M.S. rod for R.C.C. works -
for 1 kg D9 7-5
Unskill 0.012 700 8.40 Binding wire 0.01000 120.86 107.21 1.21 1.07 Kg
Total 19.86 105.21 93.69 125.07

3 955 2865
3 700 2100 astar 8.000000 327.7 2,621.60 ltr
5 955 4775
29 inamel paints 2 700 1400 1st coat inamel 9 474.6 190 4271.4 ltr
4 955 3820
3 700 2100 2st coat 7 474.6 190 3322.2 ltr
17060 10,215.20 100 m2 27275.2
m2 272.752

1.56
187.2
 Government of Nepal
Ministry of Local Development
Office of District Development Committee
District Technical Office
Gorkha
Rate of Materials
148207.7184 52931.328 FY : 2069/70
Rate/kg/km
By Tractor By Poters
General Rate for Analysis Rate for Analysis Weight Load /
SN Particular VAT 13% Unit
Rate ( VAT+Trans.) (WithTrans.) per unit Unload
Tractor Porter
Dist(KM) Amount Dist(KM) Amount
1 Skill Labour 955.00 955.00 955.00 md
2 Unskilled Labour 700.00 700.00 700.00 md
3 Painter 955.00 955.00 955.00 md
4 Sand 2400.00 5988.00 5,988.00 m3 1600.00 0.147 0.75 15.00 3528.00 0.05 60.00
5 Aggregate 40mm 2750.00 4390.70 4,390.70 m3 1800.00 0.147 0.59 6.00 1587.60 0.05 53.10
6 Aggregate 20mm 2750.00 4390.70 4,390.70 m3 1800.00 0.147 0.59 6.00 1587.60 0.05 53.10
7 Aggregate 10mm 2750.00 4390.70 4,390.70 m3 1800.00 0.147 0.59 6.00 1587.60 0.05 53.10
8 Stone 1500.00 1817.70 1,817.70 m3 1800.00 0.147 0.59 1.00 264.60 0.05 53.10
9 Mud for masonry 280.00 321.30 321.30 m3 1400.00 0.147 0.59 0.00 0.05 41.30
10 Sal wood 45000.00 45017.70 45,017.70 m3 600.00 0 0.59 3.00 0.00 0.05 17.70
11 Local Wood 45000.00 45000.00 45,000.00 m3 600.00 0 0.59 3.00 0.00 0.00
12 Sisau 70560.00 70560.00 70,560.00 m3 600.00 0 0.59 0.00 0.00
13 Cement(NS Mark OPC) 17600.00 2288.00 22093.00 19,805.00 mt 1000.00 0.147 0.59 15.00 2205.00 0.00 0.00
14 Brick(Chimney ) 17.50 2.28 25.44 23.16 Nos 2.50 0.147 0.59 15.00 5.51 0.10 0.15
15 Nail 100.00 13.00 113.00 100.00 kg 1.00 0.147 0.59 0.00 0.00 0.00
31 Reinforcement Bar(10-40mm) 86000.00 11180.00 99385.00 88,205.00 mt 1000.00 0.147 0.59 15.00 2205.00 0.00 0.00
32 GI Wire 12Swg (Heavy Coating) 105.00 13.65 118.65 105.00 kg 1.00 0.147 0.59 0.00 0.00 0.00
33 GI Wire 10Swg (Heavy Coating) 100.00 13.00 113.00 100.00 kg 1.00 0.147 0.59 0.00 0.00 0.00
34 GI Wire 8Swg (Heavy Coating) 100.00 13.00 113.00 100.00 kg 1.00 0.147 0.59 0.00 0.00 0.00
35 3mm Glass 500.00 65.00 565.00 500.00 m2 8.40 0.147 0.59 0.00 0.00 0.00
36 4mm Glass 640.00 83.20 723.20 640.00 m2 11.20 0.147 0.59 0.00 0.00 0.00
37 5mm Glass 750.00 97.50 847.50 750.00 m2 14.00 0.147 0.59 0.00 0.00 0.00
38 Lime 18.00 2.34 21.81 19.47 kg 1.00 0.147 0.59 10.00 1.47 0.00 0.00
39 Gum (Rathicol) 200.00 26.00 227.47 201.47 kg 1.00 0.147 0.59 10.00 1.47 0.00 0.00
40 Primer (wood) 290.00 37.70 329.17 291.47 Ltr 1.00 0.147 0.59 10.00 1.47 0.00 0.00
41 Enamel (Tayari) 420.00 54.60 474.60 420.00 Ltr 1.00 0.147 0.59 0.00 0.00 0.00
42 Alumunium Paint 500.00 65.00 565.00 500.00 Ltr 1.00 0.147 0.59 0.00 0.00 0.00
43 Sand Paper 10.00 1.30 11.30 10.00 Sheet 0.147 0.59 0.00 0.00 0.00
44 Red Oxide No 1 350.00 45.50 395.50 350.00 Ltr 1.00 0.147 0.59 0.00 0.00 0.00

______________ _______________ ______________

Prepared By Checked by Approved By
 Rate of Materials
148207.7184 52931.328 FY : 2069/70
Rate/kg/km
By Tractor By Poters
General Rate for Analysis Rate for Analysis Weight Load /
SN Particular VAT 13% Unit
Rate ( VAT+Trans.) (WithTrans.) per unit Unload
Tractor Porter
Dist(KM) Amount Dist(KM) Amount
45 Binding wire 105.00 13.65 120.86 107.21 kg 1.00 0.147 0.59 15.00 2.21 0.00 0.00
46 CGI Sheet 0.38 mm th Colour 9500.00 1235.00 10878.33 9,643.33 bun. 65.00 0.147 0.59 15.00 143.33 0.00 0.00
47 CGI Sheet 0.4 mm th Colour 10455.00 1359.15 11946.45 10,587.30 bun. 60.00 0.147 0.59 15.00 132.30 0.00 0.00
48 Plain sheet 28 gauge 340.00 44.20 384.20 340.00 rm 1.00 0.147 0.59 0.00 0.00 0.00
49 3mm plywood 193.68 25.18 218.86 193.68 m2 2.00 0.147 0.59 0.00 0.00 0.00
50 Snowcem Paint 77.00 10.01 88.48 78.47 kg 1.00 0.147 0.59 10.00 1.47 0.00 0.00
51 Chimney Brick 12.00 1.56 16.03 14.47 nos 2.80 0.147 0.59 6.00 2.47 0.00 0.00
52 Wall Tile (Indian) 8"x6" 645.83 83.96 729.79 645.83 m2 12.00 0.147 0.59 0.00 0.00 0.00
53 Tile floor (Indian) 8"x8" 839.59 109.15 948.74 839.59 m2 15.00 0.147 0.59 0.00 0.00 0.00
54 White Cement 26.00 3.38 29.38 26.00 kg 1.00 0.147 0.59 0.00 0.00 0.00
55 2X 500 gauge polythene 83.00 10.79 93.79 83.00 m2 0.147 0.59 0.00 0.00 0.00
56 Railing with GI & Black Pipe 250.00 32.50 282.50 250.00 sqft 2.50 0.147 0.59 0.00 0.00 0.00
57 Nut Bolt 8 mm 25.00 3.25 28.25 25.00 No 0.147 0.59 5.00 0.00 0.05 0.00
58 Bitumin Washer 1.00 0.13 1.13 1.00 No 0.147 0.59 0.00 0.05 0.00
59 J-Hook 4" 22.00 2.86 24.86 22.00 No 0.147 0.59 0.00 0.05 0.00
60 J-Hook 6" 26.00 3.38 29.38 26.00 No 0.147 0.59 0.00 0.05 0.00
61 Iron Grill(Ready made) 120.00 15.60 135.63 120.03 kg 1.00 0.147 0.59 0.00 0.05 0.03
38 mm dia 16Gauge thick
62 350.00 45.50 395.57 350.07 Rm 0.147 0.59
stainless steel pipe 2.50 0.00 0.05 0.07
25 mm dia 16Gauge
63 200.00 26.00 226.04 200.04 Rm 0.147 0.59
thickstainless steel pipe 1.50 0.00 0.05 0.04
Gas welding for stainless steel
64 150.00 19.50 169.50 150.00 sq m 0.147
pipe 0.00 0.05 0.00
65 Black Iron Pipe 1.8 mm Thick 95.00 12.35 107.35 95.00 kg 1.00 0.147 0.00 0.05 0.00

______________ _______________ ______________

Prepared By Checked by Approved By
 sfo{;DkGg k|ltj]bg
sfof{nosf] gfd M– ufp+kflnsfsf] sfo{no d=n]=k=kmf=g+= M–
Project Name :-Samudayik lodge nirman
Location :- Kathekhola Rural Municipality-4 ,Tangram
nfut cfg"dfg /sdM– 1360683.41 sfd z'?ePsf] ldltM–
sfo{ ;DkGg ePsf] /sd M 1360683.41 sfd ;DkGg ug'{+kg] ldltM–
Oi6d]6 eGbf 36L jf a9L 0.0 sfd ;DkGg ePsf] ldltM–
nfut sfof{ ;DkGg ePsf] km/s
qm= sfdsf] lhh/0f PsfO{
kl/df0f :jLst b/ nfut ? kl/df0f :jLst b/ /sd kl/df0f :jLst b/ /sd
1 Earthwork for m3 45.15 576.80 26042.52 45.15 576.80 26042.52 0.00 0.00 0.00
2 Stone soling work m3 2.89 2881.50 8327.54 2.89 2881.50 8327.54 0.00 0.00 0.00
Brick masonry work in 1:4 cement
m3 6.13 21104.84 129372.67 6.13 21104.84 129372.67 0.00 0.00 0.00
3 sand mortar
Stone masonary wall in 1:6 c/s
4 mortar m3 22.56 12088.19 272709.57 22.56 12088.19 272709.57 0.00 0.00 0.00
5 Gabion box wall construction m3 30.00 4425.93 132777.90 30.00 4425.93 132777.90 0.00 0.00 0.00
6 MS angle purchase kg 352.64 96.05 33871.07 352.64 96.05 33871.07 0.00 0.00 0.00
50*50 mm 10 gauge fencing wire
m2 127.50 565.00 72037.50 127.50 565.00 72037.50 0.00 0.00 0.00
7 purchase
8 Formworks m2 36.30 626.50 22741.95 36.30 626.50 22741.95 0.00 0.00 0.00
9 Wood framework m3 0.11 65450.80 7199.59 0.11 65450.80 7199.59 0.00 0.00 0.00
10 Woodwork in shutter m2 3.78 6942.27 26241.78 3.78 6942.27 26241.78 0.00 0.00 0.00
Plaster work in 1:4 cement sand
11 m2 123.54 577.39 71330.76 123.54 577.39 71330.76 0.00 0.00 0.00
mortar
12 Reinforcement bar calculation kg 611.18 125.07 76440.28 611.18 125.07 76440.28 0.00 0.00 0.00
Concreting work in M15 mix (c/s/a
m3 1.34 17221.51 23076.82 1.34 17221.51 23076.82 0.00 0.00 0.00
13 1/2/4)
14 Tile work m3 21.33 2583.49 55105.84 21.33 2583.49 55105.84 0.00 0.00 0.00

15 m3 5.94 20822.10 123683.27 5.94 20822.10 123683.27 0.00 0.00 0.00

RCC work in M20 mix(c/s/a-1/1.5/3)
16 Painting work m2 271.40 272.75 74024.35 271.40 272.75 74024.35 0.00 0.00 0.00
17 Hoarding board set 1.00 700.00 700.00 1.00 700.00 700.00 0.00 0.00 0.00
18 Electrical work ls 1.00 40000.00 40000.00 1.00 40000.00 40000.00 0.00 0.00 0.00
19 Plumbing and sanitary items ls 1.00 35000.00 35000.00 1.00 35000.00 35000.00 0.00 0.00 0.00
20 Ceiling work ls 1.00 100000.00 100000.00 1.00 100000.00 100000.00 0.00 0.00 0.00
21 Metal gate ls 1.00 25000.00 25000.00 1.00 25000.00 25000.00 0.00 0.00 0.00
 22 Project mgmt cost(miscallenous) job 1.00 5000.00 5000.00 1.00 5000.00 5000.00 0.00 0.00 0.00
s'n /sd 1,360,683.41 1360683.41 -

gf]6M–n=O= eGbf a9L eP-±_ jf sd eP-–_ lrGx n]Vg].

kmf=g+= M–

s}lkmot
!= ljnsf] qmd ;+Vof M clGtd Kathekhola Rural Municipality &= ;Demf}tf ldlt M
Project Name :-Samudayik lodge
nirman(gherabar) Office of the Rural Executive *= sfd ;dfKt ug'{kg]{ ldlt M
#= pkef]Qmf ;ldltsf] cWoIfsf] g Bihunkot,Baglung (= sfd gfkL ePsf] ldlt M
$= ;Demf}tf g+= M e'QmfgL ef}r/ g+= M
%= cl3Nnf] e'QmfgL ljnsf] qmd e'QmfgL ldlt M
^= cl3Nnf] e'QmfgL ljnsf] ef} pkef]Qmf ;DaGwL lan gfkL lstfj g+= M
cfO6 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"Nokl/df0f hDdf d"No
g+=
1 Earthwork for m3 45.15 45.1500 576.80 26,042.52 45.15 26,042.52
2 Stone soling work m3 2.89 2.8900 2881.50 8,327.54 2.89 8,327.54
Brick masonry work in 1:4 cement
3 sand mortar
m3 6.13 6.1300 21104.84 129,372.67 6.13 129,372.67

4 Stone masonary wall in 1:6 c/s mortar m3 22.56 22.5600 12088.19 272,709.57 22.56 272,709.57
5 Gabion box wall construction m3 30.00 30.0000 4425.93 132,777.90 30.00 132,777.90
6 MS angle purchase kg 352.64 352.6400 96.05 33,871.07 352.64 33,871.07
50*50 mm 10 gauge fencing wire
7 purchase
m2 127.50 127.5000 565.00 72,037.50 127.50 72,037.50
8 Formworks m2 36.30 36.3000 626.50 22,741.95 36.30 22,741.95
9 Wood framework m3 0.11 0.1100 65450.80 7,199.59 0.11 7,199.59
10 Woodwork in shutter m2 3.78 3.7800 6942.27 26,241.78 3.78 26,241.78
11 Plaster work in 1:4 cement sand mortar m2 123.54 123.5400 577.39 71,330.76 123.54 71,330.76
12 Reinforcement bar calculation kg 611.18 611.1800 125.07 76,440.28 611.18 76,440.28
Concreting work in M15 mix (c/s/a
13 1/2/4)
m3 1.34 1.3400 17221.51 23,076.82 1.34 23,076.82
14 Tile work m3 21.33 21.3300 2583.49 55,105.84 21.33 55,105.84

15 RCC work in M20 mix(c/s/a-1/1.5/3) m3 5.94 5.9400 20822.10 123,683.27 5.94 123,683.27
16 Painting work m2 271.40 271.4000 272.75 74,024.35 271.40 74,024.35
17 Hoarding board set 1.00 1.0000 700.00 700.00 1.00 700.00
18 Electrical work ls 1.00 1.0000 40000.00 40,000.00 1.00 40,000.00
19 Plumbing and sanitary items ls 1.00 1.0000 35000.00 35,000.00 1.00 35,000.00
20 Ceiling work ls 1.00 1.0000 100000.00 100,000.00 1.00 100,000.00
21 Metal gate ls 1.00 1.0000 25000.00 25,000.00 1.00 25,000.00
22 Project mgmt cost(miscallenous) job 1.00 1.0000 5000.00 5,000.00 1.00 5,000.00
hDdf /sd 1,360,683.41 - 1,360,683.41
 ! of] lan jdf]lhd e'QmfgL h 1360683.41 10.34% $ s§f ug'{ kg]{ ?=
@ hg;|dbfg 140683.95 s= k]ZsL
# afFsL lbg' kg]{ ?= #REF! v= dfn;fdfgsf] df]n
$ v'b afFsL lbg' kg]{ ?= u= cGo
% v'b lbg'

k]z ug]{sf] ;xL M hfFr ug]{sf] ;xL M :jLs[t ug]{sf] ;xL M

bhf{ ;a–O{lGhlgo/ bhf{ M bhf{ M
hDdf cIf?kL r]s g+= =======================af6 k||fKt eof] egL ;xL ug]{ .
egL ;xL ug]{ .
 Salient Features of Project
Project Name :-Samudayik lodge nirman(gherabar)
Location :- Kathekhola Rural Municipality-4 ,Tangram
sfo{qmdsf] gfd
sfd ug]{ lgsfo pkef]Qmf ;ldlt
cfly{s aif{ 075/076
ljlgof]lht jh]6 1220000.00
cg'dflgt nfut 1360683.95
sG6LGh]G;L 0.00
pkef]Qmf >dbfg 140683.95
v'b e'QmfgL x'g;Sg] /sd 1220000.00
l;=g sfdsf] ljj/0f

gf]6
ufp+kflnsfsf] sfof{non] pkef]Qmf ;ldlt;+u ;Demf}tf
ubf{ lgDgfg';f/sf] zt{x?sf] clgjfo{ kfngf u/fpg] k|ltj4tf lnP/
dfq ;Demf}tf
!=pkef]Qmf u/fpgsf
;ldltn] gS;f tyfnflu
nfut cg'/f]w
Ol:6d]6 adf]lhd lgdf{0f ubf{ k'/fgf
vfg]kfgL, l;+rfO{, ljBfno ejg, lghL 3/, uf]7, cf+“ug cfbL k"jf{wf/ ;+/rgf Iflt
k'¥ofPsf] v08df ;f]xL pkef]Qmf ;ldltn] cfkm";+u ePsf] ;Demf}tf /sd leqsf]
ah]6af6 dd{t, lgdf{0f jf k'glg{df{0f ul/lbg' kg]{5 . ;f] ;DjGwdf s'g} ph'/L
kg{ cfPdf pQm Iflt ePsf] lgdf{0f ug{ nfUg] /sd ;DjlGwt pkef]Qmf ;ldltsf]
vftfaf6 s§f u/]/ dfq clGtd km/kmf/s ug]{ Joj:yf ldnfpg'x'g .
@= ;DjlGwt k|fljlws 6f]nLn] ;fO{6df u/]sf] ;e]{, sfof{nosf] :jLs[t nfut cg'dfg
Pj+ gS;fx? cg';f/ g} lgdf{0f sfo{ u/fpg] k|ltj4tf lng' x'g .
#= :jLs[t nfut cg'dfg / gS;f eGbf km/s sfo{ u/L sfof{non] d"Nof+sg gu/]sf]
v08df s'g} lsl;dsf] ph'/ nfUg]5}g eGg] k|ltj4tf lng'x'g .
$= ;Demf}tf adf]lhdsf] lgdf{0f ubf{ u/fpbf jftfj/0f ;+/If0f P]g @)%# /
jftfj/0f lgodfjnL @)%$adf]lhd jftfj/0fdf gsf/fTds k|efj gkg]{ul/ u/fpg] k|ltj4tf
lng'x'g .
B..Hard Soil
Norms No: 5.2-1.2.2(b) DoLIDAR
Unit :cu.m.
Particular Description Unit Quantity Rate Amount Remarks
Labour Skill Md 0.000 870.00 -
Unskill Md 0.60 650.00 390.00
Tools andSub-Total
plants 390.00
@3% 11.70
Total 401.70
Item: Dry Stone Pitching/Soling & Levelling Works
Norms No: 49.17-6 DoLIDAR
Unit :m3
Particular Description Unit Quantity Rate Amount Remarks
Labour Skill Md - 870.00 -
Unskill Md 1.00 650.00 650.00
Material Stone m3 1.10 1,602.00 1,762.20
Sub-Total
Tools and plants 2,412.20
@3% 72.37
Total 2,484.57
15 % Overhead
Unit Rate 2,484.57

Item: plain cement concrete works in foundation including material collection & 30m lead
A.1:4:8
Norms No: 41(7-2)c
Unit : Cu.m.

Particular Description Unit Quantity Rate Amount Remarks

Labour Skill Md 1.00 870.00 870.00
Unskill Md 4.00 650.00 2,600.00
Material Cement ( OPC NS MT 0.17 - -
mark)
Agg 40 mm cu.m 0.65 - -
Agg 20 mm cu.m 0.24 - -
Coarse sand cu.m 0.47 - -
Total 3,470.00 cft
Unit Rate 3,470.00 98.26

Item: plain cement concrete works in foundation including material collection & 30m lead
A.1:3:6
Norms No: 42(7-2)c
Unit : Cu.m.

Particular Description Unit Quantity Rate Amount Remarks

Labour Skill Md 1.00 870.00 870.00
Unskill Md 4.00 650.00 2,600.00
Material Cement ( OPC NS MT 0.22 - -
mark)
Agg 40 mm cu.m 0.65 - -
Agg 20 mm cu.m 0.24 - -
Coarse sand cu.m 0.47 - -
Sub-Total 3,470.00
15 % Overhead 520.50
Unit Rate 3,990.50
Item: plain cement concrete works in foundation including material collection &30m lead
 B.M 15 Grade (1:2:4 mix by volume)
Norms No: 41.11.b DoLIDAR
Unit : Cu.m.
Particular Description Unit Quantity Rate Amount Remarks
Labour Skill Md 1.00 870.00 870.00
Unskill Md 4.06 650.00 2,639.00
Cement ( OPC NS
Material mark) MT 0.32 20,804.00 6,657.28
Agg 40 mm cu.m 0.52 - -
Agg 20 mm cu.m 0.22 1,850.00 407.00
Agg 10 mm cu.m 0.11 - -
Coarse sand cu.m 0.440 2,300.00 1,012.00
Sub-Total 11,585.28
15 % Overhead 1,737.79
Unit Rate 13,323.07
Item: plain cement concrete works in superstructure including material collection &30m lead
A. 1:2:4 mix
Norms No: 44(7-4)a,
Unit : Cu.m.

Particular Description Unit Quantity Rate Amount Remarks

Labour Skill Md 0.80 870.00 696.00
Unskill Md 7.00 650.00 4,550.00
Material Cement ( OPC NS MT 0.32 20,804.00 6,657.28
mark)
Agg 40 mm cu.m 0.52 - -
Agg 20 mm cu.m 0.22 1,850.00 407.00
Agg 10 mm cu.m 0.11 - -
Coarse sand cu.m 0.445 2,300.00 1,023.50
Sub-Total 13,333.78
15 % Overhead 2,000.07
Unit Rate 15,333.85

Item: plain cement concrete works in superstructure including material collection &30m lead
B. 1:1.5:3 mix
Norms No: 7(4)b,45
Unit : Cu.m.

Particular Description Unit Quantity Rate Amount Remarks

Labour Skill Md 0.80 870.00 696.00
Unskill Md 7.00 650.00 4,550.00
Material Cement ( OPC NS MT 0.40 20,804.00 8,321.60
mark)
Agg 20 mm cu.m 0.57 1,850.00 1,054.50
Agg 10 mm cu.m 0.29 - -
Coarse sand cu.m 0.425 2,300.00 977.50
Sub-Total 15,599.60
15 % Overhead 2,339.94
Unit Rate 17,939.54
Item: Reinforcement for RCC works including procuring steel, bending, placing, bindibg and fixing in
position all complite RCC works
Norms No: 40-10
Unit : Kg.

Particular Description Unit Quantity Rate Amount Remarks

Labour Skill Md 0.0070 870.00 6.09
Unskill Md 0.0070 650.00 4.55
Material M.S. Rod MT 0.00105 93,790.00 98.48
Binding wire kg 0.01000 113.00 1.13
-
-
Sub-Total 110.25
15 % Overhead 16.54
Unit Rate 126.79

A) Stone Masonry works including material collection,preparation of mortar with 5m lift and 10m lead
A. Un-coursed rubble Masonary 1:4
Norms No : 38.8-A. c DoLIDAR
Unit : Cu.m.
Particular Description Unit Quantity Rate Amount Remarks
Labour Skill 1.50 md 870.00 1,305.00
Unskill 3.24 md 650.00 2,106.00

Material Cement ( OPC NS

mark) 0.116 MT 20,804.00 2,413.26
RubbleStone 1.10 M3 1,602.00 1,762.20
Sand 0.47 M3 2,300.00 1,081.00
Sub-Total 8,667.46
15 % Overhead 1,300.12
Unit Rate 9,967.58

B. Random rubble Masonary 1:6

Norms No : 6(1)a-3,32
Unit : Cu.m.
Particular Description Unit Quantity Rate Amount Remarks
Labour Skill 1.50 md 870.00 1,305.00
Unskill 5.00 md 650.00 3,250.00
Material Cement ( OPC NS 0.106 MT 20,804.00 2,205.22
mark)
Blockstone 1.00 M3 20,804.00 20,804.00
Bondstone 0.10 M3 1,602.00 160.20
Sand 0.47 M3 2,300.00 1,081.00
Sub-Total 28,805.42
15 % Overhead 4,320.81
Unit Rate 33,126.23

A) Stone Masonry works including material collection,preparation of mortar with 5m lift and 10m lead
A. Un-coursed rubble Masonary 1:6
Norms No : 38.8-A. d DoLIDAR
Unit : Cu.m.

Particular Description Unit Quantity Rate Amount Remarks

Labour Skill 1.50 md 870.00 1,305.00
Unskill 3.29 md 650.00 2,138.50
Cement ( OPC NS
Material mark) 0.092 MT 20,804.00 1,913.97
Rubble Stone 1.10 M3 1,602.00 1,762.20
Sand 0.50 M3 2,300.00 1,150.00
Sub-Total 8,269.67
15 % Overhead 1,240.45
Unit Rate 9,510.12
B)12.5 mm thick plastering with cement sand mortar on brick wall or concrete surfaces including full
compensation for all labour, materials , scafolding and otter incidental required to complete tte works as per the
specifications
d). In 1:6 mix ratio
Norms No : 37.7-9.4 d) DoLIDAR
Unit :100 Sq.m.

Particular Description Unit Quantity Rate Amount Remarks

Labour Skill 15.00 md 870.00 13,050.00
Un-skill 13.70 md 650.00 8,905.00
Cement ( OPC NS
Material mark) 0.288 MT 20,804.00 5,991.55
Sand 1.58 M3 2,300.00 3,634.00
Sub-Total 31,580.55
15 % Overhead 4,737.08
Total 36,317.63
Unit Rate 363.18

C)pointing works with cement sand mortar on brick wall with all required operation including full compensation
for all labour, materials , scafolding and otter incidental required to complete tte works as per the specifications

c .In 1:3 mix ratio

Norms No : 37.7-9.3d) DoLIDAR
Unit :100 Sq.m.

Particular Description Unit Quantity Rate Amount Remarks

Labour Skill 8.00 md 870.00 6,960.00
Un-skill 8.88 md 650.00 5,772.00
Cement ( OPC NS
Material
mark) 0.096 MT 20,804.00 1,997.18
Sand 0.29 M3 2,300.00 667.00
Sub-Total 15,396.18
15 % Overhead 2,309.43
Total 17,705.61
Unit Rate 177.06
Preparation of bedding for pipe with granular materials . It includes all labour,materials.
Norms No : 46 .15-4 DoLIDAR
Unit :1 Cub.m.
Particular Description Unit Quantity Rate Amount Remarks
Labour Skill md 870.00 -
Un-skill 1.00 md 650.00 650.00
 Well grage granular
materials passing
Material 4.75mm sieve and
down 1.100 M3 1,400.00 1,540.00
Sub-Total 2,190.00
15 % Overhead 328.50
Unit Rate 2,518.50
Laying,fitting and fixing of hume pipe having a length of 1 m or more. Its includes all operations required to
complete the works upto atrench depth of 2.2 m below the ground level and jointing of pipes with 1:2
cement sand ratio

b.) For every subsequent pipe having length of minimum 1m, Dia 30 cm. dia
Norms No : 47. 15-5 ,15- 6 b. DoLIDAR
Unit :1.m.
Particular Description Unit Quantity Rate Amount Remarks
Labour Skill 0.02 md 870.00 17.40
Un-skill 0.10 md 650.00 65.00
Material Cement 0.001 MT 20,804.00 20.80
Sand 0.002 m3 2,300.00 4.60
Jute, Bitumin LS 30.00 30.00
Sub-Total 82.40
15 % Overhead 12.36
Unit Rate 94.76

b.) For every subsequent pipe having length of minimum 1m Dia 60 cm. dia
Norms No : 47. 15-5 ,15- 6 b. DoLIDAR
Unit :1.m.
Particular Description Unit Quantity Rate Amount Remarks
Labour Skill 0.050 md 870.00 43.50
Un-skill 0.200 md 650.00 130.00
Material Cement 0.003 MT 20,804.00 62.41
Sand 0.004 m3 2,300.00 9.20
Jute, Bitumin LS 40.00 40.00
Sub-Total 285.11
15 % Overhead 42.77
Unit Rate 327.88

Hence,
Total cost of 30cmdia.1m H.P. 94.76
Total cost of 60cmdia.1m H.P. 327.88
Total 45mm dia. H.P.1m(Average cost) 422.64 211.32

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(2X1X 1) (11 m2)
Unit :Per m3 44.2.a DoLIDAR
Particular Description Unit Quantity Rate Amount Remarks
Labours Skilled 0 md 870.00 0.00
Unskilled 0.09 md 650.00 58.50

Binding wire
Materials 0.95 kg 121.170 115.11
12swg(Heavy Coated)
Sub-Total 173.61
15 % Overhead -
 Rate per Box
Size(2X1X1) 173.61
Rate per m3 86.81

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)

Unit :Per m3 44.1.A.ii.b DoLIDAR

Particular Description Unit Quantity Rate Amount Remarks
Labours Skilled 0 md 870.00 0.00
Unskilled 0.13 md 650.00 84.50

Binding wire
Materials 1.3 121.17 157.52
12swg(Heavy Coated)
kg
Sub-Total 242.02
15 % Overhead -
Rate per Box
Size(3X1X1) 242.02
Rate per m3 80.67

Unit rate/m3 Gabion Box

Size(2x1x1) NRs. 86.81
Gabion Box
Size(3x1x1) NRs. 80.67

Average Unit Rate 167.48 86.81 m3

45) Packing and filling of Gabion crates with stone
Unit :1m3 45.17-6 DoLIDAR
Particular Description Unit Quantity Rate Amount Remarks
Labours Skilled 0.3 md 870.00 261.00
Unskilled 0.75 md 650.00 487.50
Materials Stone 1.10 m3 1602.00 1762.20
Sub-Total 2,510.70
15 % Overhead -
Unit Rate 2,510.70 m3
Providing Mechine Made Heavy coated gabion Box Hexagonal Mesh size 10X12 cm,Mesh wire 10swg
(Heavy Coated),Selvedge wire 8swg (Heavy Coated),Binding wire 12swg(Heavy Coated) at site.

Size Sq.m/box Rate/Sq.

m Rate/Box Rate/Cu.m
Gabion Box 8
Size(1.5x1x1) 297.457 2379.65935 1586.44
Gabion Box 11
Size(2x1x1) 297.457 3272.0316 1,636.02
Gabion Box 16
Size(3x1x1) 297.457 4759.31869 1,586.44
1602.96667

Mechine Made Heavy coated gabion Box 1,602.97 m3

Packing and filling of Gabion crates with stone 2,510.70 m3
Sub Total Cost 4113.67
Assembling 86.81
Total Cost 4200.48
38.8 Dry Uncoursed Rubble Stone Masonry

Norms No : 38-8 DoLIDAR

Unit : Cu.m.
Particular Description Unit Quantity Rate Amount Remarks
Labours Skilled 0.5 md 870.00 435.00
Unskilled 1.5 md 650.00 975.00
Materials Stone 1.10 m3 1602.00 1762.20
Sub-Total 3,172.20
15 % Overhead -
Unit Rate 3,172.20 m3

26.3-1 Riverbed Material

Unit :1m3 38-8 DoLIDAR
Particular Description Unit Quantity Rate Amount Remarks
Labours Skilled 0 md 870.00 0.00
Unskilled 1 md 650.00 650.00
Materials River Bed Materials 1.00 m3 1400.00 1400.00
Sub-Total 2,050.00
15 % Overhead 307.50
Unit Rate 2,357.50 m3

1 .Transportation of BM Soil by truck or Tractor (15 KMpH)

DoLIDAR
Unit: 10 Cu. M. Norms S.N: 56.2
Spec.C No: G-13.2
Lead source Type Quantity Unit Rate Amount
First 1KM Labour Unskill 1.36 md 650.00 884.00
Material Disel 2.35 LTR 86.50 203.28
Truck/Tractor -
Equipment Working Hr. 0.39 Hr. 300 117.00
Idle HR. 2.21 Hr. 150 331.50
Actul Rate 1,535.78
Unit Rate 153.58

item : laying of locally available granular materials for gravelling in Roadway for gravelling including
j10m lead & 1.5m lift-per m3
particular unit Qantity Rate Amount Remarks
subgrade preparation 10 cm depth
labour unskill md 0.05 650.00 32.5

laying of sub base for gravelling 15cm 0

thick 0
labour unskill md 1.5 650.00 975 pouring &
Material kg km levelling
Transportation upto 4
km for 1m3=1800kg/m3

1800 3.5 0.047 296.1

Sub-total 1303.6
15%overhead 195.54
unit rate 1499.14
3.24
 Kathekhola Rural Municipality
Office of the Rural Executive
Bihunkot,Baglung

Measurement Book
Project Name :-Samudayik lodge nirman(gherabar)
Location :- Kathekhola Rural Municipality-4 ,Tangram
S.N Description of items No Length Breadth Height Quantity Unit Rate Amount
1 Earthwork for
septic tank 1.00 3.60 3.60 2.90 37.58

angle 58.00 0.30 0.30 0.30 1.57

toilet column 4 1.00 1 1 4.00

gate pillar 2 1.00 1 1 2.00
total 45.15 m3 576.8 26042.52
2 Stone soling work
toilet column base 4 1.00 1 0.15 0.60
toilet 3 1.50 1.2 0.15 0.81
septic tank base 1 2.80 2.8 0.15 1.18
gate pillar base 2 1.00 1 0.15 0.30
total 2.89 m3 2881.5 8327.54
Brick masonry work in 1:4 cement
3 sand mortar
toilet
long wall 2 3.90 0.23 2.40 4.31
short wall 4 1.50 0.23 2.40 3.31
deductions(door) -3 0.90 0.23 2.40 -1.49
total 6.13 m3 21104.84 129372.67
Stone masonary wall in 1:6 c/s
4 mortar
breast wall(building left side) 1 16.00 0.60 1.50 14.40
septic tank
long wall 1 3.60 0.40 2.40 1.44
short wall 1 2.80 0.40 2.40 6.72
total 22.56 m3 12088.19 272709.57
5 Gabion box wall construction no layer box size volume
12 1st layer 1.5*1*1 1.50 18.00
6 2nd layer 2*1*1 2.00 12.00
total 30.00 m3 4425.93 132777.90
6 MS angle purchase unit wt
50*50*5 mm 58 1.60 3.80 352.64 kg 96.05 33871.07
50*50 mm 10 gauge fencing wire
7 purchase 1 85.00 1.50 127.50 m2 565 72037.50
8 Formworks
gate pillar 4 2.00 0.23 1.84
toilet columns 8 3.00 0.23 5.52
toilet slab 1 5.00 2.00 10.00
toilet roof beam 2 13.00 0.23 5.98
septic tank slab 1 3.60 3.60 12.96
total 36.30 m2 626.5 22741.95

9 Wood framework

door 3 4.70 0.10 0.08 0.11

 total 0.11 m3 65450.8 7199.59

10 Woodwork in shutter

door 3 0.70 1.80 3.78

total 3.78 m2 6942.27 26241.78
Plaster work in 1:4 cement sand
11 mortar
floor plaster

room1
1 4.35 4.10 17.84
room2
1 4.10 4.15 17.02
room 3
1 4.04 5.80 23.43
room4
1 4.05 4.05 16.40
toilet

external wall
1 14.00 2.00 28.00
internal wall
1 12.90 2.00 25.80
ceiling
1 3.90 1.50 5.85
deductions(door)
-6 0.90 2.00 -10.80

total 123.54 m2 577.39 71330.7606

12 Reinforcement bar calculation

septic tank unit wt

x-y direction 56 3.60 0.62 124.99
toilet
column bars 24 4.00 0.89 85.44
plinth beam 4 14.00 0.62 34.72
roof beam 4 14.00 0.89 49.84
stirrups for column 124 0.90 0.40 44.64
stirrups for beam 200 0.90 0.40 72.00
slab (x-dir) 15 5.00 0.62 46.50
slab (y-dir) 38 2.00 0.62 47.12
gate pillar columns 8 3.00 0.89 21.36
gate pillar stirrups 44 0.90 0.40 17.60
gate beam 4 4.60 0.62 11.41
10% extra 55.56

total 611.18 kg 125.07 76440.2826

Concreting work in M15 mix (c/s/a
13 1/2/4)
ms angle concreting 58 0.25 0.25 0.25 0.91
toilet 3 1.20 1.2 0.1 0.43
total 1.34 m3 17221.51 23076.82
14 Tile work
toilet
wall 1 12.90 1.2 15.48
floor 1 3.90 1.5 5.85
total 21.33 m3 2583.49 55105.84

15
RCC work in M20 mix(c/s/a-1/1.5/3)

septic tank slab 1 3.60 3.6 0.1 1.30

toilet
 column footing 4 1.00 1 0.25 1.00
column 4 0.23 0.23 2.4 0.51
plinth tie beam 1 13 0.23 0.23 0.69
roof beam 1 13 0.23 0.23 0.69
roof slab 1 5.30 2.3 0.1 1.22
gate pillar footing 2 0.90 0.9 0.2 0.32
gate columns 2 0.23 0.23 2 0.21
total 5.94 m3 20822.1 123683.27
16 Painting work
internal wall
room 1 1 16.90 2.8 47.32
room2 1 16.50 2.8 46.20
room 3 1 19.68 2.8 55.10
room 4 1 16.20 2.8 45.36
external wall 1 44.87 3.1 139.10
deductions(door) -8 1.55 1.35 -16.74
deductions(window) -16 0.90 2.1 -30.24
deductions(main entrance) -2 3.50 2.1 -14.70
total 271.40 m2 272.752 74024.89
17 Hoarding board 1 1.00 set 700 700.00
18 Electrical work 1 1.00 ls 40000 40000.00
19 Plumbing and sanitary items 1
1 1.00 ls 35000 35000.00
20 Ceiling work 1 1.00 ls 100000 100000.00

21
Metal gate 1 1.00 ls 25000 25000.00
22 Project mgmt cost(miscallenous) 1 1.00 job 5000 5000.00
Estimated amount 1360683.95
Allocated Budget 1220000.00
UC Contribution 140683.95
10.34%
56.6667

22.86
 6.36

7.95

74.69

712.8 125 89100

 Kathekhola Rural Municipality
Office of the Rural Executive
Bihunkot,Baglung

Quantity Estimate
Project Name :-Samudayik lodge nirman(gherabar)
Location :- Kathekhola Rural Municipality-4 ,Tangram
S.N Description of items No Length Breadth Height Quantity Unit Rate Amount
1 Earthwork for
septic tank 1.00 3.60 3.60 2.90 37.58

angle 58.00 0.30 0.30 0.30 1.57

toilet column 4 1.00 1 1 4.00

gate pillar 2 1.00 1 1 2.00
total 45.15 m3 576.8 26042.52
2 Stone soling work
toilet column base 4 1.00 1 0.15 0.60
toilet 3 1.50 1.2 0.15 0.81
septic tank base 1 2.80 2.8 0.15 1.18
gate pillar base 2 1.00 1 0.15 0.30
total 2.89 m3 2881.5 8327.54
Brick masonry work in 1:4 cement
3 sand mortar
toilet
long wall 2 3.90 0.23 2.40 4.31
short wall 4 1.50 0.23 2.40 3.31
deductions(door) -3 0.90 0.23 2.40 -1.49
total 6.13 m3 21104.84 129372.67
Stone masonary wall in 1:6 c/s
4 mortar
breast wall(building left side) 1 16.00 0.60 1.50 14.40
septic tank
long wall 1 3.60 0.40 2.40 1.44
short wall 1 2.80 0.40 2.40 6.72
total 22.56 m3 12088.19 272709.57
5 Gabion box wall construction no layer box size volume
12 1st layer 1.5*1*1 1.50 18.00
6 2nd layer 2*1*1 2.00 12.00
total 30.00 m3 4425.93 132777.90
6 MS angle purchase unit wt
50*50*5 mm 58 1.60 3.80 352.64 kg 96.05 33871.07
50*50 mm 10 gauge fencing wire
7 purchase 1 85.00 1.50 127.50 m2 565 72037.50
8 Formworks
gate pillar 4 2.00 0.23 1.84
toilet columns 8 3.00 0.23 5.52
toilet slab 1 5.00 2.00 10.00
toilet roof beam 2 13.00 0.23 5.98
septic tank slab 1 3.60 3.60 12.96
total 36.30 m2 626.5 22741.95

9 Wood framework

door 3 4.70 0.10 0.08 0.11

 total 0.11 m3 65450.8 7199.59

10 Woodwork in shutter

door 3 0.70 1.80 3.78

total 3.78 m2 6942.27 26241.78
Plaster work in 1:4 cement sand
11 mortar
floor plaster

room1
1 4.35 4.10 17.84
room2
1 4.10 4.15 17.02
room 3
1 4.04 5.80 23.43
room4
1 4.05 4.05 16.40
toilet

external wall
1 14.00 2.00 28.00
internal wall
1 12.90 2.00 25.80
ceiling
1 3.90 1.50 5.85
deductions(door)
-6 0.90 2.00 -10.80

total 123.54 m2 577.39 71330.7606

12 Reinforcement bar calculation

septic tank unit wt

x-y direction 56 3.60 0.62 124.99
toilet
column bars 24 4.00 0.89 85.44
plinth beam 4 14.00 0.62 34.72
roof beam 4 14.00 0.89 49.84
stirrups for column 124 0.90 0.40 44.64
stirrups for beam 200 0.90 0.40 72.00
slab (x-dir) 15 5.00 0.62 46.50
slab (y-dir) 38 2.00 0.62 47.12
gate pillar columns 8 3.00 0.89 21.36
gate pillar stirrups 44 0.90 0.40 17.60
gate beam 4 4.60 0.62 11.41
10% extra 55.56

total 611.18 kg 125.07 76440.2826

Concreting work in M15 mix (c/s/a
13 1/2/4)
ms angle concreting 58 0.25 0.25 0.25 0.91
toilet 3 1.20 1.2 0.1 0.43
total 1.34 m3 17221.51 23076.82
14 Tile work
toilet
wall 1 12.90 1.2 15.48
floor 1 3.90 1.5 5.85
total 21.33 m3 2583.49 55105.84

15
RCC work in M20 mix(c/s/a-1/1.5/3)

septic tank slab 1 3.60 3.6 0.1 1.30

toilet
 column footing 4 1.00 1 0.25 1.00
column 4 0.23 0.23 2.4 0.51
plinth tie beam 1 13 0.23 0.23 0.69
roof beam 1 13 0.23 0.23 0.69
roof slab 1 5.30 2.3 0.1 1.22
gate pillar footing 2 0.90 0.9 0.2 0.32
gate columns 2 0.23 0.23 2 0.21
total 5.94 m3 20822.1 123683.27
16 Painting work
internal wall
room 1 1 16.90 2.8 47.32
room2 1 16.50 2.8 46.20
room 3 1 19.68 2.8 55.10
room 4 1 16.20 2.8 45.36
external wall 1 44.87 3.1 139.10
deductions(door) -8 1.55 1.35 -16.74
deductions(window) -16 0.90 2.1 -30.24
deductions(main entrance) -2 3.50 2.1 -14.70
total 271.40 m2 272.752 74024.89
17 Hoarding board 1 1.00 set 700 700.00
18 Electrical work 1 1.00 ls 40000 40000.00
19 Plumbing and sanitary items 1
1 1.00 ls 35000 35000.00
20 Ceiling work 1 1.00 ls 100000 100000.00

21
Metal gate 1 1.00 ls 25000 25000.00
22 Project mgmt cost(miscallenous) 1 1.00 job 5000 5000.00
Estimated amount 1360683.95
Allocated Budget 1220000.00
UC Contribution 140683.95
10.34%
56.6667

22.86
 6.36

7.95

74.69

712.8 125 89100

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(2X1X 1) (11 m2)
Unit :Per m3 44.2.a DoLIDAR
Particular Description Unit Quantity Rate Amount Remarks
Labours Skilled 0 md 2.00 0.00
Unskilled 0.09 md 2.00 0.18

Binding wire
Materials 0.95 kg 113.000 107.35
10swg(Heavy Coated)
Sub-Total 107.53
15 % Overhead -
Rate per Box
Size(2X1X1) 107.53
Rate per m3 53.77

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)

Unit :Per m3 44.1.A.ii.b DoLIDAR

Particular Description Unit Quantity Rate Amount Remarks
Labours Skilled 0 md 0.00
Unskilled 0.13 md 700.00 91.00

Binding wire
Materials 1.3 113.00 146.90
10swg(Heavy Coated)
kg
Sub-Total 237.90
15 % Overhead -
Rate per Box
Size(3X1X1) 237.90
Rate per m3 79.30

Unit rate/m3 Gabion Box

Size(2x1x1) NRs. 53.77
Gabion Box
Size(3x1x1) NRs. 79.30

Average Unit Rate 133.07 66.54 m3

45) Packing and filling of Gabion crates with stone
Unit :1m3 45.17-6 DoLIDAR
Particular Description Unit Quantity Rate Amount Remarks
Labours Skilled 0.3 md 955.00 286.50
Unskilled 0.75 md 700.00 525.00
Materials Stone 1.10 m3 1632.30 1795.53
Sub-Total 2,607.03
15 % Overhead -
Unit Rate 2,607.03 m3
Providing Mechine Made Heavy coated gabion Box Hexagonal Mesh size 10X12 cm,Mesh wire 10swg
(Heavy Coated),Selvedge wire 8swg (Heavy Coated),Binding wire 12swg(Heavy Coated) at site.

Size Sq.m/box Rate/Sq.

m Rate/Box Rate/Cu.m
Gabion Box 8
Size(1.5x1x1) 325.18 2601.44 1734.29 20811.52
Gabion Box 11
Size(2x1x1) 325.18 3576.98 1,788.49 3576.98
Gabion Box 16
Size(3x1x1) 325.18 5202.88 1,734.29 5202.88

Mechine Made Heavy coated gabion Box 1,752.36 m3

Packing and filling of Gabion crates with stone 2,607.03 m3
Sub Total Cost 4359.39
Assembling 66.54
Total Cost 4425.93