Dewangunj Rural Municipality

Office of the Rural Municipal Executive

Sunsari
Province No 1,Nepal

"Detail Project Report and Geotechnical Investigation of Phocho das School, Dewanjung-6

Estimated time for : Fiscal year : 079/80

Total Time
Desk study : 2.00 days
Travel to site and back : 3.00 days
Field work : 3.00 days
Design and report preparation : 28.00 days
Total days: 36.00 days

Amount
S. N. Particulars Rate (Rs) No. Remarks
Manday Amount (Rs)
1 Desk Study
1.1 Team Leader 3,106.15 1.00 2.00 6,212.31
1.2 Structure Engineer 2,768.46 1.00 2.00 5,536.92
1.3 Geotechnical Engineer 2,768.46 1.00 2.00 5,536.92
1.4 Architect 2,768.46 1.00 2.00 5,536.92
1.5 Civil Engineer 2,768.46 1.00 2.00 5,536.92
1.6 Draftman 1,988.46 1.00 2.00 3,976.92
1.7 Surveyor 1,988.46 1.00 2.00 3,976.92
1.8 Helper 749.23 1.00 2.00 1,498.46
Sub-Total 37,812.31
2 Field Works (Survey Works)
1.1 Team Leader 3,106.15 1.00 3.00 9,318.46
1.2 Structure Engineer 2,768.46 1.00 3.00 8,305.38
1.3 Geotechnical Engineer 2,768.46 1.00 3.00 8,305.38
1.4 Architect 2,768.46 1.00 3.00 8,305.38
1.5 Civil Engineer 2,768.46 1.00 3.00 8,305.38
1.6 Draftman 1,988.46 1.00 3.00 5,965.38
1.7 Surveyor 1,988.46 1.00 3.00 5,965.38
1.8 Helper 749.23 3.00 3.00 6,743.08
Sub-Total 61,213.85
3 Office Work (Design, Report Preparation)
1.1 Team Leader 3,106.15 1.00 28.00 86,972.31
1.2 Structure Engineer 2,768.46 1.00 14.00 38,758.46
1.4 Architect 2,768.46 1.00 24.00 66,443.08
1.5 Civil Engineer 2,768.46 1.00 15.00 41,526.92
1.6 Draftman 1,988.46 2.00 12.00 47,723.08
1.7 Surveyor 1,988.46 1.00 14.00 27,838.46
1.8 Helper 749.23 1.00 28.00 20,978.46
Sub-Total 330,240.77
Total of Manpower 429,266.92

Prepared By Checked By Approved By

.......................... ......................... .......................

 Dewangunj Rural Municipality
Office of the Rural Municipal Executive
Sunsari
Province No 1,Nepal

Detail Project Report and Geotechnical Investigation of Phocho das School, Dewanjung-6

S. N. Particular of other expenses Unit Quantity Amount Amount Remarks

Rate
1 Stationary required for field work & desk
study. L.S. 1.00 ### 21,463.35
3 Transportation of equipments, tents, camping
gears, utensils and personnels & Survey
equipments, tents, camping gears, other
utensils and utensils for field work. L.S. 1.00 ### 21,463.35
4 Preparation of reports (1 copies draft & 2
copies final reports) photo prints album, maps
& drawings.
L.S. 1.00 ### 34,341.35
Grand Total 77,268.05
Total 506,534.97
Overhead 15% 75,980.25
Grand Total with Overhead 582,515.21

Prepared By Checked By Approved By

.......................... ......................... .......................

 Dewangunj Rural Municipality
Office of the Rural Municipal Executive
Sunsari
Province No 1,Nepal

"Detail Project Report and Geotechnical Investigation of Phocho das School, Dewanjung-6"

Detail estimate and Abstract of Cost

S.N. Description Quantity Unit Rate Total Amount
"Detail Project Report and Geotechnical
Investigation of Phocho das School,
1 Dewanjung-6" 1 Job 582515.21 582,515.21

Geotechnical Investigation 45 m 6680.95 300,642.75

Total 883,157.96
Total 883,157.96
Vat @ 13% 114,810.54
Grand Total 997,968.50

Page 3 of 6
, Dewanjung-6"

Remarks

Page 4 of 6
Drilling of boreholes and carryout specified Field and Laboratory tests as per the TOR

S. No. Description Unit Quantity Rate Total Amount Remarks

1 Drilling (Sandy-BMS) m 1.00 4880.95 4,880.95
2 Laboratory Test bh 3.00 9000.00 27,000.00 per bh
1,800.00 per m
Total Amount for Drilling works + Laboratory tests 6,680.95 per m

ITEM Percussion drilling in soil /sand and take continuous soil /sand core to a depth below ground level with Percussion drill bits
including Sample Collector all complete as directed

(B) Soil (Sandy/Clayey BMS)

UNIT m For: Depth below bed level upto 5m
Description Particular Quantity Unit Rate Amount Total
a) Unskilled 3.00 day 742.00 2226.00 2226.00
Labour b) Semi Skilled 1.00 day 866.00 866.00 866.00
c) Technician 0.50 day 1009.00 504.50 504.50
Material a) Water 0.50 KL 50.00 25.00 25.00
Equipment Percussion 5.50 hour 3200.00 17600.00 17600.00
Actual Rate 21221.50
Overhead @ 15 % 3183.23
Sub Total 24404.73
Rate per m. 4880.95

ITEM
Sieve Analysis, Hydrometer Analysis, Atterberg's limit, Specific Gravity, Natural Moisture Content, Direct Shear Test
Conducting SPT at 1.5m interval using autotrip hammer system including collection of samples, sealing etc. Retreiving
undisturbed Samples for consolidation and shear strength tests per BH

Unit LS
Rate per set 9000.00
 Dewangunj Rural Municipality
Office of the Rural Municipal Executive
Sunsari
Province No 1,Nepal

Project:Janta Ma. Vi. Soil test , Dewanjung-1

Bill 0f Quantities
S.N. Description Quantity Unit Rate Total Amount Remarks
Project:Janta Ma. Vi. Soil test , Dewanjung-1
1 60 m 6680.95 400,857.00
Total 400,857.00
Discount
Vat @ 13% 52,111.41
Grand Total 452,968.41
In Words