c

Ministry of Agriculture and Livestok Development

Priminister Agriculture Modernization Project
Project Implementation Unit (Potato Super Zone), Dadeldhura

Abstract of Cost

Name of Project:- Chamber Construction

S.N Description of Work Units Chamber Unit Rate Amounts Remarks
Box qty.
A Civil Works
1 Earthwork excavation in soft soils including m3 3.98
disposal up to 10 m lead and 1.5 m lift. (Ref:-2-1)
430.50 1712.53
2 P.C.C 1:3:6 work (For lean Concrete.) m3 0.64 11251.25 7167.05
3 Supply of reinforcement bar including Cutting , Kg 174.72
Bending, Binding 107.83 18839.63
4 Wooden form work incl. supply & selection of m2 17.28
mat fixing , nailing according to drawing ,placing
558.65 9653.47
5 R.C.C. work mix (1:2:4) for m3 3.75 13278.43 49767.56
6 Filling by stones in the foundation and levelling m3 10.69
2486.65 26582.29
A Sub- Total Amount 113722.52
B VAT @13 % of A 14783.9
C Contingency @ 4% of A 4548.9
D Total Project Cost 133055.35

72
 Ministry of Agriculture and Livestok Development
Priminister Agriculture Modernization Project
Project Implementation Unit (Potato Super Zone), Dadeldhura

DETAILED QUANTITY ESTIMATE

Project Name: Irrigation System Improvement

Quantity estimates of : Chamber
S.no. Description of work No. Length Breadth Height

1 Earthwork excavation in soft soils including

disposal up to 10 m lead and 1.5 m lift. (Ref:-2-1)
Exacavation for canal 3.00 5.00 0.60 0.20
Exacavation for chamber 1.00 1.30 1.3 1.20
Cut Off 3.00 0.20 0.5 0.50

2 Stone Soiling
For Chamber 1.00 1.30 1.3 0.10
For canal 3.00 5.00 0.6 0.10

3 P.C.C 1:3:6 work (For lean Concrete.)

For canal Bed 3.00 5.00 0.6 0.05
For Cut off 3.00 0.20 0.6 0.05
For Chamber Bed 1.00 1.30 1.30 0.10

Supply of reinforcement bar including

3
Cutting , Bending, Binding

For Canal l kg/m no.

Main Bar 10 mm dia @20c/c spacing 26 1.6 0.62 3
Distribution Bar 10 mm dia @ 20 c/c 7 5 0.62 3
For Chamber
Bed
Main Bar 10 mm dia @15c/c spacing 9 1.2 0.62
Distribution Bar 10 mm dia @ 20 c/c 7 1.2 0.62
Wall
 Main bar 10 mm dia @15 c/c 25 0.6 0.62
Distribution Bar 10 mm dia @ 20 c/c 4 3.6 0.62
Cut Off Main Bar 4 0.4 0.62
Cut Off Distribution Bar 3 0.6 0.62

Wooden form work incl. supply &

4 selection of mat fixing , nailing
according to drawing ,placing
For canal 2 12.00 - 0.60
For chamber 4 1.20 - 0.60

5 R.C.C. work mix (1:2:4) for

For Canal
Bed 3 5.00 0.60 0.10
Wall 6 5.00 0.60 0.10
For Chamber 1 0.50 0.80 0.10
Bed 1 1.20 1.20 0.10
Wall 4 3.60 0.60 0.10
estok Development
rnization Project
Super Zone), Dadeldhura

Y ESTIMATE

Quantity Unit Rate,NRs Amount, NRs

Remarks

1.80
2.03
0.15
3.98 m3 430.50 1712.52

1.69
9.00 m3
10.69 m3 2486.65 26582.29

0.45
0.02
0.17
0.64 m3 11251.25 7167.04

77.38
65.10

6.70
5.21
 9.30 3.6
8.93
0.99
1.12
174.72 kg 107.83 18839.62

14.40
2.88
17.28 m2 558.65 9653.47

0.90
1.80
0.04
0.14
0.86

3.75 m3 13278.43 49767.55

Total 113722.49
 State GovermentMinistry of Physical Infrastructure DevelopmentSudhur Pachhim Pradesh Patharaiya Mohana Irrigation Office Kailali

Materials Rate at Site based on Approved District and Ex-factory rates for FY 2077/078
PMAMP Office Dadeldhura
1 SAND Referance Item No. 3-1, 21.1 Table 2
S.No Particulars Unit Quantity Rate Amount Remarks
a Labour for collection, stacking & screening
Unskilled labour nos. 1.43 615.00 879.45 ref:-3-1d
b Transportation charge upto site by Truck(5.38m3)
Time required for one trip
metalled road1*2km @ 40km per hour = 0.05 hrs. hrs. 0.050 ref:-21.1
rough road 4*2km @ 20km per hour =0.4 hrs. hrs. 0.400
Total hrs. 0.450 1490.34 670.65
Total Idel hour
loading & unloading time hrs. 0.750 ref:-21.1-3
idle hour hrs. 0.214 Table2
Total 0.964 626.75 604.18
Transportation charge per m3 up to site 236.96
c loading & unloading per trip (5.38m3) for labour
For gravel road 1st 5km = 0.204*1.5 nos. nos. 0.562 Table2
for next (-1) km =(0.043*-1*1.5+0.043) nos. nos. -0.06 Table2
for next (1) km =(0.043*1) nos. nos. 0.04 Table2
Total nos. 0 615.00 0.00
loading & unloading per m3 0.00
d Royalties m3 5.38 75 403.50 Dadeldhura dist rate
Total 403.50
royalties per m3 75.00
Total cost of sand per cum at site (a+b+c+d) Rs. 1191.41

2 BOULDER Referance Item No. 3-4, Table 2

S.No Particulars Unit Quantity Rate Amount Remarks
a Collection of rubble stone of required size including stacking at quarry site
Unskilled labour nos. 1.40 615.00 861.00 ref:-3-4
b Transportation charge upto site by Truck(3.5 m3)
time required for one trip
metalled road1*2km @ 40km per hour = 0.05 hrs. hrs. 0.050 ref:-21.1
rough road 4*2km @ 20km per hour =0.4 hrs. hrs. 0.400
hrs. 0.450 1490.34 670.65
Total Idel hour
loading & unloading time hrs. 0.750 ref:-21.1-3
idle hour hrs. 0.232 Table2
Total hrs. 0.982 626.75 615.46
Total 1286.11
Transportation charge per m3 up to site 367.46
c loading & unloading per trip (3.5m3)
for 1st 5km = 0.406*1.5 nos. nos. 0.609
for next (-1+1) km =(0.046*-1*1.5+0.046*1) nos. nos. -0.02
0.00 615.00 0.00
total nos. 0.00
loading & unloading per m3 0.00
d Royalties m3 3.50 75.00 262.50 Dadeldhura dist rate
total 262.50
royalties per m3 75.00
Total cost of boulder per m3 at site (a+b+c+d) Rs. 1303.46

3 AGGREGATE size 20mm to 40mm Referance Item No. 3-2-b, Table 2 Remarks
S.No Particulars Unit Quantity Rate Amount
a Collection of aggregates including stacking and screening at quarry site
Unskilled labour nos. 4.00 615.00 2460.00 ref:-3-2-b
b Transportation charge upto site by Truck (4.69 m3)
time required for one trip
metalled road1*2km @ 40km per hour = 0.05 hrs. hrs. 0.050 ref:-21.1
rough road 4*2km @ 20km per hour =0.4 hrs. hrs. 0.400
Total hrs. 0.450 1490.34 670.65
Total Idel hour
loading & unloading time hrs. 0.750 0.00 ref:-21.1-3
idle hour hrs. 0.232 0.00 Table2
Total 0.982 626.75 615.46
Transportation charge per m3 up to site 274.22
c loading & unloading per trip 4.69 m3)
for 1st 5km = 0.406*1.5 nos. nos. 0.609 Table2
for next (-1) km =(0.046*-1*1.5) nos. nos. -0.06 Table2
for next (-1+1) km =(0.046*-1*1.5+0.046*1) nos. nos. 0.04 Table2
Total nos. 0 615.00 0.00
loading & unloading per m3 0.00
d Royalties m3 Dadeldhura dist rate
Total 0.00
royalties & tax per m3 75.00
Toal cost of aggregate per m3 at site (a+b+c+d) Rs. 2809.22

Prepared By Checked By Approved By

 State GovermentMinistry of Physical Infrastructure DevelopmentSudhur Pachhim Pradesh Patharaiya Mohana Irrigation Office Kailali

4 AGGREGATE size 5mm to 20mm Referance Item No. 3-2-c, Table 2

S.No Particulars Unit Quantity Rate Amount
a Collection of aggregates including stacking and screening at quarry site
Unskilled labour nos. 5.88 615.00 3616.20 ref:-3-2-c
b Transportation charge upto site by Truck(4.69 m3)
time required for one trip
metalled road1*2km @ 40km per hour = 0.05 hrs. hrs. 0.050 ref:-21.1
rough road 4*2km @ 20km per hour =0.4 hrs. hrs. 0.400
total hrs. 0.450 1490.34 670.65
Total Idel hour
loading & unloading time hrs. 0.750 0.00 ref:-21.1-3
idle hour hrs. 0.232 0.00 Table2
total 0.982 626.75 615.46
1286.11
Transportation charge per m3 up to site 274.20
c loading & unloading per trip (4.69 m3)
for 1st 5km = 0.406*1.5 nos. nos. 0.609 Table2
for next (-1) km =(0.046*1) nos. nos. -0.06 Table2
for next (1) km =(0.046*1) nos. nos. 0.04 Table2
total nos. 0 615.00 0.00
loading & unloading per m3 0.00
d Royalties & tax per trip m3 4.69 0.00 0.00
total 0.00
royalties & tax per m3 75.00
Total cost of aggregate per m3 at site (a+b+c+d) Rs. 3965.40

5 CEMENT
S.No Particulars Unit Quantity Rate Amount Remarks
a Cost of 50kg bag at Dadeldhura (NS 43/53 grade) OPC bag 1.00 1025.00 1025.00 ref:-s.n5.2
b transportation charge from Dadeldhura to site by Truck(120bag)
time required for one trip
metalled road6*2km @ 40km per hour = 0.3 hrs. hrs. 0.300
rough road 0*2km @ 20km per hour =0 hrs. hrs. 0.000
total hrs. 0.300 1490.34 447.10
loading & unloading time hrs. 0.750 ref:-21.1-3
total 0.750 626.75 470.06
917.16
transportation charge per bag up to site 7.64
bag 1.00 0.00 0.00
c
loading & unloading per bag of cement @ Rs. 23 ( as per district rate ) ref:-s.n33.02
Total cost of cement per bag at site (a+b+c) Rs. 1032.64

6 STEEL REINFORCEMENT BAR ( 10 mm dia & above )

S.No Particulars Unit Quantity Rate Amount
a Cost at Dadeldhura per kg kg 1.00 84.00 84.00 ref:-s.n10.3
b transportation charge from Dadeldhura to site by Truck(6mt.)
time required for one trip
metalled road6*2km @ 40km per hour = 0.3 hrs. hrs. 0.300
rough road 0*2km @ 15km per hour =0 hrs. hrs. 0.000
total hrs. 0.300 1490.34 447.10
loading & unloading time hrs. 0.750 ref:-21.1-3
idle hour hrs. 0.750 626.75 470.06
917.16
transportation charge per kg up to site 0.15

c loading & unloading per kg of steel ( as per district rate )=85per Quental 0.00 ref:-s.n33.01
toal cost of steel per kg at site (a+b+c) Rs. 84.15

7 GI WIRE
S.No Particulars Unit Quantity Rate Amount
a Cost at Dadeldhura per kg of Heavy Coated kg 1.00 124.00 124.00 ref:-s.n12.030
b transportation charge from Dadeldhura to site by Truck(6mt.)
time required for one trip
metalled road6*2km @ 40km per hour = 0.3 hrs. hrs. 0.300
rough road 0*2km @ 15km per hour =0 hrs. hrs. 0.000
total hrs. 0.300 1490.34 447.10
loading & unloading time hrs. 0.750 ref:-21.1-3
idle hour hrs. 0.750 626.75 470.06
917.16
transportation charge per kg up to site 0.15
c loading & unloading per kg of steel ( as per district rate ) 0.46 ref:-s.n33.01
Toal cost of steel per kg at site (a+b+c) Rs. 124.61

Prepared By Checked By Approved By

 State GovermentMinistry of Physical Infrastructure DevelopmentSudhur Pachhim Pradesh Patharaiya Mohana Irrigation Office Kailali

8 SOIL Referance Item No. 2-1

S.No Particulars Unit Quantity Rate Amount
a Labour for excavation
Unskilled labour nos. 0.72 520.00 374.40 ref:-.2.1
Sub total 374.40
b transportation charge upto site by Truck(5.9 cum)
time required for one trip ( lead =.0 Km )
rough road 6*2km @ 20km per hour = 0.6 hrs. hrs. 0.600 ref:-21.1
total hrs. 0.600 1490.34 894.20
loading & unloading time hrs. 0.750 626.75 470.06 ref:-21.1-3
idle hour hrs. 0.221 626.75 138.51 Table2
transportation charge per m3 up to site hrs. 254.71
c loading & unloading per trip (5.9 cum)
for 1st 5 km = 0.254*1.50nos. nos. 0.381 520.00 198.12 Table2
loading & unloading per cum 33.58
Total cost of soil per cum at site (a+b+c+d) Rs. 662.69

9 Supply & spreading of river bed material at site transporting from river quarry site (Ref 21.1)
Unit- per cum
Particulars. Unit Qty. Rate Amount
a excavation by Hydraulic Machine JCB Bucket capicity 0.40
ref:-analysis
hydraulic
for excavation and Loading m 3
1 #REF! #REF! machine
Sub- Total #REF!
Rough road 10 Km, metalled road 20 Km
a Transportation Charge upto site by 6MT Truck per trip (4.69m3)
time required for one trip
Rough road 4*2 Km @ 20 Km per hour hr 0.4 ref:-21.1
Metalled road 0*2 Km @ 40 Km per hour hr 0
Sub- Total 0.4 1490.34 596.14
Loading & Unloading hr 0.75 ref:-21.1-3
Ideal hour hr 0.232 Table2
0.982 626.75 615.47
596.14
transportation charge per m3 127.11
b Loading & unloading charge
for 1st 5Km, 0.406 *1.5 nos no 0.609 Table2
for next (-1) km =(0.046*-1*1.5) nos. no -0.060 Table2
for next (1) km =(0.046*1) nos. 0.040 Table2
0.589 615.00 362.24
Loading & unloading per m3 77.24
c Royalties cum 4.69 65 304.85
304.85
Royalties 65.00
Cost of river bed material per m3 at site=a+b+c+d #REF!
d spreading of dupped material at site per m3 unit -1m2
20 cm solid depth
Unskilled labour md 0.21 615.00 129.15 ref:-15-9-d
River bed material sqm 0.256 #REF! #REF!
#REF!
e Raod roller Charge hr 0.018 #REF! #REF! ref:-15-9-d
Cost per Sqm of 20 cm solid depth #REF!
Add Contractor's Overhead @ 15% #REF!
Cost per Sqm of 20 cm solid depth #REF!
#REF! #REF!
Distance Calculation
A Agreegate ( Khola) Rough Metalled
i Average distance from 4.00 1.00
B Cement, GI wire & Reinforcement Bar Dadeldhura Rough Metalled
i Average distance 0.00 6.00
C Sand RBM Rough Metalled
i Average distance from Quarry To site 4.00 1.00
D Boulder (Khola) Rough Metalled
i Average distance from Quarry To site 4.00 1.00
E Gravel Rough Metalled
i Average distance from Quarry To site 4.00 0.00

Prepared By Checked By Approved By

 Rate Analysis of Fiscal Year 2077/078
PMAMP,Dadeldhura
Dadeldhura Irrigation System
1 Removal of top soils and disposal from costruction site.
Unit- per cu.m
Particulars. Unit Qty. Rate Amount
Labour :-
UnSkill (for excavation) m. d 0.16 615.00 98.40
98.40
Adding T & P 3% 2.95
101.35
Add Contractor's Overhead @ 15% 15.20
Rate per cu m Nrs 116.55

2 Box cutting in soft soils including disposal up to 10 m lead and 1.5 m lift. (Ref:-2-17a)
Unit- per cu.m
Particulars. Unit Qty. Rate Amount
Labour :-
UnSkill (for excavation) m. d 0.78 615.00 479.70
479.70
Adding T & P 3% 14.39
494.09
Add Contractor's Overhead @ 15% 74.11
Rate per cu m Nrs 568.20

3 Earthwork excavation in soft soils including disposal up to 10 m lead and 1.5 m lift. (Ref:-2-1)
Unit- per cu.m
Particulars. Unit Qty. Rate Amount
Labour :-
UnSkill (for excavation) m. d 0.70 615.00 430.50
430.50
Adding T & P 3% -
430.50
Add Contractor's Overhead @ 15% 64.58
Rate per cu m Nrs 495.07

4 Ditch Cutting in Hard Soilsm Disposal up to 10 m head and 1.5 lift Ref:2.12
Unit- per cu.m
Particulars. Unit Qty. Rate Amount
Labour :-
UnSkill (for excavation) m. d 1.25 615.00 768.75
768.75
Adding T & P 3% 23.06
791.81
Add Contractor's Overhead @ 15% 118.77
Rate per cu m Nrs 910.58

5 Demolishing cement Mortar Masonary wall and removing demolished materials 10 m away from site.
Unit- per cu.m
Particulars. Unit Qty. Rate Amount
Labour :-
UnSkill m. d 2.12 615.00 1,303.80
1,303.80
1,303.80
Add Contractor's Overhead @ 15% 195.57
Rate per cu m Nrs 1,499.37

6 Demolishing p.c.c demolished materials 10 m away from site.

Unit- per cu.m
Particulars. Unit Qty. Rate Amount
Labour :-
UnSkill m. d 11.00 615.00 6,765.00
6,765.00
6,765.00
Add Contractor's Overhead @ 15% 1,014.75
Rate per cu m Nrs 7,779.75

Prepared By Checked By Approved By

 7 Filling by stones in the foundation and levelling including haulage distance upto 30 m
(Ref:-6-5) Unit -per cu.m
Particulars. Unit Qty. Rate Amount
Labour :-
Un Skilled m. d 1.50 615.00 922.50
Materials:-
Block stone & bond stone cu m 1.20 1303.46 1,564.15
Total 2,486.65
Add contractor over head 15 % 372.99
Rate per cu m Nrs 2,859.64

Concreting (1:1.5:3) work for foundation ,vert.faces,walls (cement concrete) including supply of materials
8
& hauling etc.all complete.
(ref:- 7-2c) Unit - per cu.m
Particulars. Unit Qty. Rate Amount
Labour :-
Skilled m. d 0.80 910.00 728.00
Un Skilled m. d 7.00 615.00 4,305.00
Materials:-
Cement mt 0.40 20652.80 8,261.12
Sand cu. m 0.43 1191.41 506.34
Aggregate (5-20mm) cu. m 0.86 3965.40 3,410.24
17,210.70
Add Contractor's Overhead @ 15% 2,581.61
Rate per cu m Nrs 19,792.30

Concreting (1:3:6) work for foundation ,vert.faces,walls (cement concrete) including supply of materials
9
& hauling etc.all complete.
(ref:- 7-2c) Unit - per cu.m
Particulars. Unit Qty. Rate Amount
Labour :-
Skilled m. d 1.00 910.00 910.00
Un Skilled m. d 4.00 615.00 2,460.00
Materials:-
Cement bag 4.40 1032.64 4,543.61
Sand cu. m 0.47 1191.41 559.96
Aggregate (20-40mm) cu. m 0.65 2809.22 1,825.99
Aggregate (5-20mm) cu. m 0.24 3965.40 951.69
11,251.25
Add Contractor's Overhead @ 15% 1,687.69
Rate per cu m Nrs 12,938.93

9 Supply, cutting bending binding & placing of 10 mm dia & above Reinforcement bar
including all the materals required For it all complete. (ref:- 7-2c) Unit -- Mt.
Particulars. Unit Qty. Rate Amount
Labour :-
Skilled m. d 12.00 910.00 10,920.00
Un Skilled m. d 12.00 615.00 7,380.00
Materials:-
M.S Bar Mt 1.05 84150.00 88,357.50
Binding wire. Kg 10.00 118.00 1,180.00
total 107,837.50
107.83
Add Contractor's Overhead @ 15% 16.17
Rate per Kg Nrs 124.00

10 Making wooden forms incl. supply and selection of material fixing nailing according
to drawing in position placing separator dismelting forms and hauling up to 30 m.
For flooring and slab works ( ref. 8-2a ) Unit -- per 10 sq.m
Particulars. Unit Qty. Rate Amount
Labour :-
Skilled m. d 1.72 910.00 1,565.20
Un Skilled m. d 2.57 615.00 1,580.55
Materials:-
Kukath (6 time use = ( 0.526/6 ) cu. m 0.087 33000.00 2,871.00
Deduct scrap values 25% (-) 717.75
2,153.25
Nails kg 2.500 115.00 287.50
total 5,586.50
558.65
Add Contractor's Overhead @ 15% 83.80
Rate per sq.m Nrs 642.44

Prepared By Checked By Approved By

 Concreting (1:2:4) work for foundation ,vert.faces,walls (cement concrete) including supply of materials
11
& hauling etc.all complete.
(ref:- 7-2d) Unit- per cu.m
Particulars. Unit Qty. Rate Amount
Labour :-
Skilled m. d 1.00 910.00 910.00
Un Skilled m. d 4.00 615.00 2,460.00
Materials:-
Cement bag 6.40 1032.64 6,608.89
Sand cu. m 0.445 1191.41 530.17
Aggregate (20-40mm) cu. m 0.52 2809.22 1,460.79
Aggregate (5-20mm) cu. m 0.33 3965.40 1,308.58
13,278.43
Add Contractor's Overhead @ 15% 1,991.76
Rate per cu m Nrs 15,270.19

12 Rubble masonry works 1:4 cement mortar (ref 6-1 b)

Unit -- per cum
Particulars. Unit Qty. Rate Amount
Labour :-
Skilled m. d 1.5 910.00 1,365.00
Un Skilled m. d 5 615.00 3,075.00
Materials:-
Cement M.T 0.159 20652.80 3,283.79
sand cum 0.45 1191.41 536.13
Stone cum 1.1 1303.46 1,433.80
9,693.72
Add contractor over head 15 % 1,454.05
Rate per cum Nrs 11,147.77

13 Earthwork in filling by transported soil with lead 4 Km and Spreading at required slope
(Ref:-1-9, 2-25a) Unit- per cu.m
Particulars. Unit Qty. Rate Amount
Labour :-
Spreading soil at required slope m. d 0.04 615.00 24.60
T&P3% 0.03 0.73

Materials:-
soil cu m 1.00 662.69 662.68
Total 688.01
Add contractor over head 15 % 103.20
Rate per cu m Nrs 791.21

14 Making rectangular gabion box ( 3.0*1.5*0.75 ) with two way knots including supply
of 10 gauge of medium coated GI wire having mess size 10cm x 10 cm .
(ref:- 16-9b) Unit- per 15.75 sq m
Particulars. Unit Qty. Rate Amount
Labour :-
Skilled m. d 0.70 910.00 637.00
unskill 0.44 615.00 270.60
Materials:-
GI wire ( 10 gauge ) kg 33.00 124.61 4,112.13
Total 5,019.73
Add contractor over head 15 % 752.95
5,772.68
Rate per sq.m Nrs 366.52

Prepared By Checked By Approved By

 15 Supplying and laying of geotextile ( as per district rate)
Ref 23-12 Unit -- 10.00 sq.m.
Particulars. Unit Qty. Rate Amount
Labours
Skilled no 0.30 910.00 273.00
Materials
geotextile sq m 12.00 100.00 1,200.00
total 1,473.00
Add contractor over head 15 % 220.95
Rate per sq m Nrs 169.39

16 Boulder filling in gabion box including supply of boulder

(ref:- 16-11) Unit- per cu.m
Particulars. Unit Qty. Rate Amount
Labour :-
Skilled m. d 0.50 910.00 455.00
Materials:-
boulder cu m 1.00 1303.46 1,303.46
total 1,758.46
Add contractor over head 15 % 263.76
Rate per cu m Nrs 2,022.22

17 Supplying, laying, fitting and fixing of 45 cm dia NP3

class RCC hume pipe.
(ref:17-1c) Unit -- 32 r m
Particulars. Unit Qty. Rate Amount
Labour :-
Skill m.d 6.00 910.00 5460.00
Un Skill m.d 22.00 615.00 13530.00
Materials:-
45 cm dia.RCC NP3class hume pipe. rm 32.00 5418.00 173376.00
transportation cost @ 20% 34675.20
sub-total 227041.20
Contractor's Overhead @ 15 % 34056.18
total 261097.38
Rate per r m Nrs 8159.29

18 Supplying, laying, fitting and fixing of 60 cm dia NP3

class RCC hume pipe.
(ref:17-1f) Unit -- 32 r m
Particulars. Unit Qty. Rate Amount
Labour :-
Skill m.d 9.00 910.00 8190.00
Un Skill m.d 35.00 615.00 21525.00
Materials:-
60 cm dia.RCC NP2 class hume pipe. rm 32.00 7392.00 236544.00
transportation cost @ 20% 47308.80
sub-total 313567.80
Contractor's Overhead @ 15 % 0.00
total 313567.80
Rate per r m Nrs 9798.99

19 Filling with Excavated ordinary soils in 15cm thick layers and hand compaction , with sprinkling water.
(Ref:-2-25) Lead - 10m Unit- per cu.m
Particulars. Unit Qty. Rate Amount
Labour :-
Un Skilled m. d 0.50 615.00 307.50
307.50
T&P3% 9.22
316.72
Add Contractor's Overhead @ 15% 47.51
Rate per cu m Nrs 364.22

Prepared By Checked By Approved By

 20 laying, fitting and fixing of 60 cm dia NP3
class RCC hume pipe.
(ref:17-1f) Unit -- 32 r m
Particulars. Unit Qty. Rate Amount
Labour :-
Skill m.d 9.00 910.00 8190.00
Un Skill m.d 35.00 615.00 21525.00
Materials:- 0.00
60 cm dia.RCC NP2 class hume pipe. rm 32.00 0.00 0.00
transportation cost @ 20% 0.00
sub-total 29715.00
Contractor's Overhead @ 15 % 4457.25
total 34172.25
Rate per r m Nrs 1067.88

21 Fencing with 12x12 gauge wire barbed (ref- 24.6)

Unit -- per 100 rm
Particulars. Unit Qty. Rate Amount
Labour :-
Skilled m. d 1.076 910.00 979.16
Un Skilled m. d 5.38 615.00 3,308.70
Materials:-
12x12 gauge Wire barbed rm 110 17.70 1,947.00
Nail and hooks Approx 50.00 50.00
Total 6,284.86
Add contractor over head 15 % 942.73
Rate per 100 rm Nrs 7,227.59
72.27

22 1st class masonry works 1:4 cement mortar (ref 5.1.a)

Unit -- per cum
Particulars. Unit Qty. Rate Amount
Labour :-
Skilled m. d 1.5 910.00 1,365.00
Un Skilled m. d 2.2 615.00 1,353.00
Materials:-
Cement M.T 0.100 20652.80 2,065.28
sand cum 0.27 1191.41 321.67
Brick nos 530 12.50 6,625.00
11,729.95
Add Contractor's Overhead @ 15% 1,759.49
Rate per cum Nrs 13,489.44

23 12.50 mm thick 1:4 cement sand plastering work ( ref. 5-1b )

Unit -- per 100 sq.m
Particulars. Unit Qty. Rate Amount
Labour :-
Skilled m. d 12 910.00 10,920.00
Un Skilled m. d 16 615.00 9,840.00
Materials:-
Cement M.T 0.538 20652.80 11,111.20
sand cum 1.46 1191.41 1,739.45
Rate per 100 sqm Nrs 33,610.65
336.10
Add Contractor's Overhead @ 15% 50.42
Rate per sqm Nrs 386.51

24 Double coat water proof cement paint ( ref-13.4.b)

Unit -- per 100sq.m
Particulars. Unit Qty. Rate Amount
Labour :-
Skilled m. d 5 910.00 4,550.00
Un Skilled m. d 5 615.00 3,075.00
Materials:-
Water proof cement paint kg 48.5 80.00 3,880.00
Total 11,505.00
Add contractor over head 15 % 1,725.75
Rate per 100sqm Nrs 13,230.75
Rate per sqm Nrs 132.30

Prepared By Checked By Approved By

 25 Double coat readymade enamel paint (ref- 13.5.a,b,c)
Unit -- per 100sq.m
Particulars. Unit Qty. Rate Amount
Labour :-
Skilled m. d 12 910.00 10,920.00
Un Skilled m. d 8 615.00 4,920.00
Materials:-
Enamel ltr 16 630.00 10,080.00
lining ltr 8.1 369.00 2,988.90
Total 28,908.90
Add contractor over head 15 % 4,336.34
Rate per 100sqm Nrs 33,245.24
Rate per sqm Nrs 332.45

Cutting thick vegetation grubbing their roots and

25 disposal( the vegetation dia <=30cm and density
>15nr/100m2
Unit -- per sq.m
Particulars. Unit Qty. Rate Amount
Labour :-
Un Skilled m. d 0.04 520.00 20.80
Total 20.80
Add contractor over head 15 % -
Rate per sqm Nrs 20.80
Rate per sqm Nrs 20.80

26 CGI colour sheet roofing works with supply of Materials complete.

Ref:-9.1 Unit- 10 sqm
Particulars. Unit Qty. Rate Amount
Labour :-
Skilled m. d 1 910 910
Unskilled m. d 1.25 615 768.75
Materials:-
CGI sheet 22 * 24 SWG Sqm 12 687.71 8252.52
Nut bolt 8 mm no 30 12 360
j-hook no 25 165 4125
Washer no 55 22 1210
Sub Total 15626.27
Contractor Overhead @15% 2343.94
Rate per sqm Nrs 1797.02

Prepared By Checked By Approved By

 Ministry of Agriculture and Livestok Development
Priminister Agriculture Modernization Project
Project Implementation Unit (Potato Super Zone), Dadeldhura

DETAILED QUANTITY ESTIMATE

Project Name: Irrigation System Improvement

Quantity estimates of : Canal Lining
S.no. Description of work No. Length Breadth Height

1 Earthwork excavation in soft soils including

disposal up to 10 m lead and 1.5 m lift. (Ref:-2-1)
Exacavation for canal 1.00 300.00 0.45 0.45

2 Stone Soiling
For canal 1.00 300.00 0.45 0.10

3 P.C.C 1:3:6 work (For lean Concrete.)

For canal Bed 1.00 300.00 0.45 0.05

Supply of reinforcement bar including

3
Cutting , Bending, Binding

For Canal l kg/m

Main Bar 10 mm dia @20c/c spacing 1501 0.7 0.62
Distribution Bar 10 mm dia @ 20 c/c 5 300.00 0.62

Wooden form work incl. supply &

4
selection of mat fixing , nailing ,placing

For canal 2 12.00 - 0.60

5 R.C.C. work mix (1:2:4) for

For Canal
Bed 1 300.00 0.40 0.10
Wall 2 300.00 0.10 0.20
estok Development
rnization Project
Super Zone), Dadeldhura

Y ESTIMATE

Quantity Unit Rate,NRs Amount, NRs

Remarks

60.75
60.75 m3 430.50 26152.88

135.00 m3
135.00 m3 2486.65 335697.75

6.75
6.75 m3 11251.25 75945.94

651.43
930.00
1581.43 kg 107.83 170526.03

14.40
14.40 m2 558.65 8044.56

12.00
12.00
24.00 m3 13278.43 318682.32
Total 935049.47
 c
Ministry of Agriculture and Livestok Development
Priminister Agriculture Modernization Project
Project Implementation Unit (Potato Super Zone), Dadeldhura

Abstract of Cost

Name of Project:- canal lining

S.N Description of Work Units Chamber Unit Rate Amounts Remarks
Box qty.
A Civil Works
1 Earthwork excavation in soft soils including m3 60.75
disposal up to 10 m lead and 1.5 m lift. (Ref:-2-1)
430.50 26152.88
2 P.C.C 1:3:6 work (For lean Concrete.) m3 6.75 11251.25 75945.94
3 Supply of reinforcement bar including Cutting , Kg 1581.43
Bending, Binding 107.83 170526.03
4 Wooden form work incl. supply & selection of m2 14.40
mat fixing , nailing ,placing
558.65 8044.56
5 R.C.C. work mix (1:2:4) for m3 24.00 13278.43 318682.32
6 Filling by stones in the foundation and levelling m3 135.00
including haulage distance upto 30 m 2486.65 335697.75
A Sub- Total Amount 935049.47
B VAT @13 % of A 121556.4
C Contingency @ 4% of A 37402.0
D Total Project Cost 1094007.88

72
 Government of Nepal
Ministry of Agriculture and Livestok Development
Priminister Agriculture Modernization Project

F.Y. 077/078
Truck Analysis
Name of Project:- PMAMP,Dadeldhura
Name of work :-Chamber Box
Truck Hire Charge
Transportation cost of construction materials by 6 MT capacity truck (Ref Gon Norms 21.2)
Cost of truck (NRs ) (C) = 3200000.00 Daily wages of Driver (NRs. = 795.00
Total working period in hrs (T) = 10000.00 Daily wages of Helper (NRs. = 635.00
Rate of Tyre (R) = 21000.00 Life of tyre (hr) = 2000.00
Yearly working period in hrs (t) = 2000.00 Diesel Mobil Gear oil Grease
82.30 661.00 661.00 661.00
1. Ownership cost per Hr.
Description Formula Value Remarks
a. Depreciation cost per hr. C/T 320.00
b. Insurance cost per hr. C*0.02/t 32.00
c. Intrest per hr. C*0.01/t 16.00
Sub-Total (1) = 368.00 NRs
2. Operation cost (maintenance &consumable cost)
2.1 Maintenance cost (per hour)
a. Over hauling expense per hr. C*0.55/T 176.00
b. Operation & maintenance
cost per hr. C*0.23/T 73.60
Sub-Total (2.1) = 249.60 NRs
2.2 Consumable cost (per hour)
Materials
Description Remarks
Quantity Rate/Unit Amount
(A) Oil & lubricants cost per hr.
Diesel (lit) 5.50 82.30 452.65
Mobil (lit) 0.10 661.00 66.10
Gear oil (lit) 0.03 661.00 19.83
Grease (Kg) 0.015 661.00 9.92
Sub-Total 548.50
(B) Spare Parts
Life of tyre (hrs) (L) 2000.00
Cost of tyre (of 6 nos) 6*R 126000.00
Cost per hr Cost of tyres/L 63.00
Miscellaneous L/S 0.75
Extra L/S 0.25
Sub-Total 64.00
(C) Salaries (per hr)
Driver daily wages/8 99.375 wage/working
Helper daily wages/8 79.375 hours = 8 hrs
Loading & unloading expenses L/S 0
Sub-Total 178.75

(D) Improvement & other minor

repair expenses (per hr.) L/S 1.50

Actual consumer expenses (per hr) (A+B+C+D) Sub-Total(2.2) = 792.75 NRs

Sub Total (2) = (2.1+2.2) = 1042.35 NRs
3. Supervision & overhead expenses (per hour)
Description Formula Value Remarks
Supervision & overhead cost C*0.05/L 80
Sub Total (3) = 80 NRs
Hence, Total expenses per hr. (in working hour) = 1490.34
Total expenses per hr. (in idle hour) (1+2.3,C+3 = 626.75

Estimated by:-....................... Checked by:-......................... Approved by:-.......................