g]kfn ;/sf/

;l‹o dfldnf tyf :yfgLo ljsf; dGqfno

lhNnf ljsf; ;ldltsf] sfof{no
lhNnf k|fljlws sfof{no
afUn'ª

gfkL lstfa
cfof]hgfsf] gfd M bfduf8] l;+rfO of]hgf
7]ufgf M /]; uf=lj=;=
 Rates3 of28
F/Y:-2071/072

Rate for Analysis ( Rate for Analysis

SN Particular Unit Rate Unit Vat @ 13% Unit Rate/kg/km Dist Km Load / Transportation Cost
VAT+Trans.) (WithTrans.) Remarks
Weight Unload
Tractor Porter Tractor Porter Tractor Porter
1 Skill Labour 955.00 955.00 955.00 md
2 Unskill Labour 700.00 700.00 700.00 md
4 Cement ( OPC NS mark) 22747.84 20459.84 17600.00 mt 2,288.00 1440 0.147 0.75 13 0.10 0.00 2751.84 108.00
5 Sand 5577.60 5577.60 2400.00 m3 1600 0.147 0.75 13 0.10 0.00 3057.6 120.00
6 Aggrigate 40mm 2782.34 2782.34 2750.00 m3 2200 0.147 0.75 0.1 0.00 32.34 -
7 Aggrigate 20mm 2782.34 2782.34 2750.00 m3 2200 0.147 0.75 0.1 0.00 32.34 -
8 Aggrigate 10mm 2782.34 2782.34 2750.00 m3 2200 0.147 0.75 0.1 0.00 32.34 -
9 Stone 1500.00 1500.00 1500.00 m3 1800 0.147 0 0 0.00 0 -
10 River Bed Material 1200.00 1200.00 1200.00 m3 2200 0.147 0.75 0.00 0 -
11 Sal wood 148176.00 148176.00 148176.00 m3 800 0.147 1.13 0.00 0 -
12 Local Wood 52920.00 52920.00 52920.00 m3 600 0.147 1.13 0.00 0 -
13 Mud 350.00 350.00 350 m3 1600 0 -
14 Bamboo 175 175 175 Nos 0 -
15 Nail 124.30 110.00 110.00 kg 14.3 1 0.147 1.13 0 -
16 Reinforcement Bar 92210.00 81940.00 79000.00 mt 10270 1000 0.147 1.13 20 2940 -
14 Brick(Chimney ) 11.87 10.50 10.50 nos 1.365 2.50 0.147 1.13 0.00 0.00 0 -
17 Binding wire(Black) 113.00 100.00 100.00 kg 13 1 0.147 1.13 0 -
18 Snowcem Paint 70.06 62.00 62.00 kg 8.06 1 0.147 1.13 0 -
19 White Cement 29.38 26.00 26.00 kg 3.38 1 0.147 1.13 0 -
20 2X 500 gauge polythene 93.79 83.00 83.00 m2 10.79 0.147 1.13 0 -
21 Chicken wire mesh 113.00 100.00 100.00 sq.m 13 0.147 1.13 0 -
22 Plain wire mesh 214.70 190.00 190.00 Kg 24.7 1 0.147 1.13 0 -
23 Barbed wire 118.65 105.00 105.00 Kg 13.65 1 0.147 1.13 0 -
24 U hook 2.26 2.00 2.00 nos 0.26 0.147 1.13 0 -
GI wire 10swg (Heavy
25 113.00 100.00 100.00 13 1 0.147 1.13 0 -
Coated) Kg
26 GI wire 8swg (Heavy Coated) 113.00 100.00 100.00
Kg 13 1 0.147 1.13 0 -

27 Gi wire 12swg(Heavy Coated) 118.65 105.00 105.00

Kg 13.65 1 0.147 1.13 0 -

28 Iron angled post (13 kg) 1395.55 1235.00 1235.00 nos 160.55 13 0.147 1.13 0 -
29 25 mm HDPE @ 10kgf/cm2 54.60 48.43 47.47 m 6.1711 0.202 0.147 1.13 4.2 0 0.96
30 32 mm HDPE @ 6kgf/cm2 61.08 54.18 53.11 m 6.9043 0.226 0.147 1.13 4.2 0 1.07

Err:522 Err:522 256.3756 0.147 1.13 Err:522

31 32 mm HDPE @ 6kgf/cm2 1972.12 m Err:522
 Item Labour (L) Materials (M) Total (L+M)

Rate Unit Rate, Rs. Cost, Rs. Total Cost, Rs. Norms
m.d. Cost Type
SN Description Catagory per m.d. Quantity Including Excluding Including Excluding Including No.

Rs. Rs. VAT VAT VAT VAT VAT(for UC) DoLIDAR

1
Site clearance for1Sqm Unskill 0.04 700 28.00 Tools & Plant 3 % of labour cost 0.84 0.84 28.84 1-1.6

2
Earthwork in excavation in

a ordinary soft soil- For 1 m3 Unskill 0.50 700 350.00 Tools & Plant 3 % of labour cost 10.50 10.50 360.50 5.2-1.2.2(a)
b Hard soil- For 1 m3 Unskill 0.60 700 420.00 Tools & Plant 3 % of labour cost 12.60 12.60 432.60 5.2-1.2.2(b)
c Soft Rock- For 1 m3 Unskill 2.00 700 1400.00 Tools & Plant 3 % of labour cost 42.00 42.00 1442.00 5.2-1.2.2(c)
d Medium Rock- For 1 m3 Unskill 4.00 700 2800.00 Tools & Plant 3 % of labour cost 84.00 84.00 2884.00 5.2-1.2.2(d)
e Hard Rock- For 1 m3 Unskill 17.00 700 11900.00 Tools & Plant 3 % of labour cost 357.00 357.00 12257.00 5.2-1.2.2(e)

4
Stone Solling& Leveling Unskill 1.25 700 875.00 Tools & Plant 3 % of labour cost 26.25 26.25 901.25
Blockstone 1.10 1500.00 1500.00 1650.00 1650.00 1650.00
Total 875.00 1676.25 1676.25 2551.25 49)17-6

7
Plain cement concrete work Skill 1.00 955 955.00 Cement 0.32 22748 20460 7279.36 6547.20
M15(P.C.C. 1:2:4) Unskill 4.06 700 2842.00 Agg.40mm 0.52 2782 2782.00 1446.64 1446.64 DoLIDAR
and wall - For 1 m3 Agg.20mm 0.22 2782 2782.00 612.04 612.04 41.11A.b
Agg.10mm 0.11 2782 2750 306.02 302.50
Sand 0.44 5577.60 5577.60 2454.14 2454.14
Total 3797.00 12098.20 11362.52 15895.20

9
Stone masonry work in 1:4 Skill 1.50 955 1432.50 Cement 0.116 22748 20460 2638.77 2373.36 38-8-A.c

cement mortar - For 1 m3 Unskill 3.24 700 2268.00 Sand 0.47 5577.60 5577.60 2621.47 2621.47
Blockstone 1.00 1500.00 1500.00 1500.00 1500.00
Bondsotne 0.10 1500.00 1500.00 150.00 150.00
Total 3700.50 6910.24 6644.83 10610.74

11 Dry stone masonry work

with rubble stone Skill 0.50 955 477.50 Blockstone 1.00 1500 1500 1500.00 1500.00 DoLIDAR
For 1 m3 Unskill 1.50 700 1050.00 Bondsotne 0.10 1500 1500 150.00 150.00 38. 8
Total 1527.50 1650.00 1650.00 3177.50

19 20 mm thick cement Skill 0.14 955 133.70 Cement 0.0081 22748 20460 184.26 165.73 Urban Devemt

plaster in 1:4cement sand Unskill 0.19 700 133.00 Sand 0.0220 5578 5578 122.72 122.72 I 4. 12(4)b

mortar -For 1 m2 Total 266.70 306.98 288.45 573.68

20
3 mm thick cement punning Skill 0.10 955 95.50 Cement 0.00532 22748 20460 121.02 108.85 Urban Devemt

in 1:1 cement sand mortar - Unskill 0.10 700 70.00 Sand - 5578 5578 0.00 0.00 H20 11-20

For 1 m2 165.50 121.02 108.85 286.52

Reinfocement for RCC
21
work Skill 7.000 955 6685.00 M.S. Rod 1.05 92210 81940 96821 86037.00 40.10

in position and binding of Unskill 7.000 700 4900.00 Binding wire 10.00 113.00 100.00 1130.00 1000.00 DoLIDAR

M.S. rod for R.C.C. works -

For 1 M.T. 11585.00 97951 87037.00 109536.00
For 1 Kg 109.54
of]hgf M wfjf d'n vf=kf= kfu|fkm]b j8f g=+$,%,^,&,*,(
7fpF wfjf uf=lj=;= uf]/vf

S.N. Descriptions of Works No. Length Breadth Height Quantity soft soil Hard soil Soft soil Hard soil
soil excavation works in rate- Rate-
1 m m m m3 45% 55% Rs/m3 Rs/m3
boulder mixed soil
40 730.00 0.30 0.50 109.50 49.28 60.23 231.75 278.1
cost 11420.6 16750.0
2 Refilling work of soil in 40 730.00 0.30 0.50 109.50
115.88
excavated trench
subtotal
3 Procurement of HDPE Dia. pressure Length m Rs/m
pipe 63mm 6 kg/cm2 730.00 225.99
4
pipe fitting
730.00 3.07

Total

lh= lj=;= af6 ljtl/t /sd

p=;= n] kfpg] /sd
p=;= sf] >dbfg

Prepared By :- Checked By :- Approved By :-

Amount Remarks
Intake
Rs
bata
vate skul
28170.6 tira
12688.86 vate skul
tira
40859.5

164972.7

2,241.10

208073.3

185000.0
185000.0
23073.3 12.5%

Prepared By :- Checked By :- Approved By :-

pipe dia Rs/m with VAT
6 kg/cm2 63 mm 225.99
63 mm 337.2485
10 kg/cm2
50 mm 211.649

md Rate cost
Excavation Hard soil- For
1 m3 Unskill 0.60 450 270.00 Tools & Plant 3 % of labour cost

Soft soil for

1m3 Unskill 0.5 450 225.00
Refilling of
trench with
excavaited
3
materials Unskill 0.25 450 112.50 Tools & Plant 3 % of labour cost

Laying & Jointing of HDPE Pipes - For 1m

16,20 , 25
1
mm O.D. Plumber 0.001 630 0.63
(Outer
Diameter)
Pipes Helper 0.001 450 0.45 Fuel 0.00025 60.00 67.80
Unskill 0.002 450 0.90 Contingencies 2.51 % of labour cost
Total 1.98

32 mm O.D.
2
Pipes Plumber 0.001 630 0.63
Helper 0.001 450 0.45 Fuel 0.00025 60.00 67.80
Unskill 0.003 450 1.35 Contingencies 2.51 % of labour cost
Total 2.43

3 40 & 50 mm
O.D. Pipes Plumber 0.0015 630 0.95
Helper 0.0015 450 0.68 Fuel 0.00037 60.00 67.80
Unskill 0.0030 450 1.35 Contingencies 2.51 % of labour cost
Total 2.98

4 63 & 75 & 90
mm O.D. Plumber 0.0300 630 18.90
Pipes Helper 0.0300 450 13.50 Fuel 0.001000 60.00 67.80
Labourer 0.0600 450 27.00 Contingencies 2.51 % of labour cost
Total 59.40
vat @13%

8.10 278.10 5.2-1.2.2(b)

231.75

3.38 115.88 10) 2 -5

17-2

0.00 0.00

0.02 0.02
0.05 0.05
0.07 0.07 2.05

0.00 0.00
0.02 0.02
0.06 0.06
0.08 0.08 2.51

0.00 0.00
0.02 0.03
0.07 0.07
0.09 0.10 3.07

0.00 0.00
0.06 0.07
1.49 1.49
1.55 1.56 60.95
 Government of Nepal
Ministry of Local Development
Office of District Development Committee
DISTRICT TECHNICAL OFFICE
Baglung

Rate of HDPe Pipe Jointing works (With Butt-welded Joints )

Fiscal Year:
Norms S.N. 17-2-Ka & Kha
For 1000 metres For 50 metres
S.N. Materials/Labour Unit Rate(Rs) 16/20/25mm dia 32 mm diameter 40/50 mm dia 63/75/90 mm dia 110/125 mm dia. 140/160/180 mm dia
Qty. Amount Qty. Amount Qty. Amount Qty. Amount Qty. Amount Qty. Amount
1 Plumber md. 955.00 1.00 955.00 1.00 955.00 1.50 1432.50 1.00 955.00 1.50 1432.50 2.00 1910.00
2 Helper md. 700.00 1.00 700.00 1.00 700.00 1.50 1050.00 1.00 700.00 1.50 1050.00 2.00 1400.00
3 Labour md. 700.00 2.00 1400.00 3.00 2100.00 3.00 2100.00 2.00 1400.00 3.00 2100.00 4.00 2800.00
T & P @ 1 day
4 md. 700.00 1.00 700.00 1.00 700.00 1.00 700.00 1.00 700.00 1.00 700.00 2.00 1400.00
labour charge
5 Fuel lit. 79.00 0.25 19.75 0.25 19.75 0.37 29.23 0.05 3.95 0.50 39.50 1.00 79.00
Subtotal :- 3774.75 4474.75 5311.73 3758.95 5322.00 7589.00
Misc.expenses
@ 2.5 % of 76.38 93.88 114.56 76.38 114.56 152.75
(1+2+3)
Total 3851.13 4568.63 5426.29 3835.33 5436.56 7741.75
Rate per meter :- 3.85 4.57 5.43 76.71 108.73 154.84
 Salient Features of Project
cfof]hgfsf] gfd M j8f :tl/o ljleGg vfg]kfgL d'xfg dd{t gyf k
Location:- Kathekhola Rural Municipality-6, Bihu
sfo{qmdsf] gfd
sfd ug]{ lgsfo pkef]Qmf ;ldlt
cfly{s aif{ 075/076
ljlgof]lht jh]6 195000.00
cg'dflgt nfut 216790.17
sG6LGh]G;L 0.0
pkef]Qmf >dbfg 21790.17
v'b e'QmfgL x'g;Sg] /sd 195000.0
l;=g sfdsf] ljj/0f

gf]6
ufpkflnsfsf] 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 .
fg dd{t gyf kfOknfOg lj:tf/
 Kathekhola Rural Municipality
Office Of the Rural Municipality Executive
Bihunkot, Baglung
Gandaki Province, Nepal

Quantity Estimate

cfof]hgfsf] gfd M j8f :tl/o ljleGg vfg]kfgL d'xfg dd{t gyf kfOknfOg lj:tf/
Location:- Kathekhola Rural Municipality-6, Bihu
Gadare--byada--khetara
S.N. Description of items No. Length Breadth Height Quantity Unit Rate Amount Remarks
1 Earthwork 3 1 1 0.3 0.9 m3 360.50 324.45
2 Soling work 3 1.05 1.05 0.1 0.33 m3 2551.25 841.91
3 Stone masonry work in 1:4 c/s mortar 3 3 0.3 0.4 1.08 m3 10267.32 11088.71
4 M15 pcc work 3 1.05 1.05 0.05 0.17 m3 15895.2 2702.18
5 Plaster in 1:4 cement sand ratio

intake internal wall surface 3 1.8 0.45 2.43

intake (top +bottom surfaces) 3 1.05 1.05 3.31
total 5.74 m2 573.68 3292.92
6 HDPE pipe kg/m

16 mm 10kg/cm2 3 420 0.092 115.92 kg 293.8 34057.30

sub total 52307.47

Dandakatare
1 Earthwork 1 1 1 0.3 0.3 m3 360.50 108.15
2 Soling work 1 1.05 1.05 0.1 0.11 m3 2551.25 280.64
3 Stone masonry work in 1:4 c/s mortar 1 3 0.3 0.4 0.36 m3 10267.32 3696.24
4 M15 pcc work 1 1.05 1.05 0.05 0.06 m3 15895.2 953.71
5 Plaster in 1:4 cement sand ratio

intake internal wall surface 1 1.8 0.45 0.81

intake (top +bottom surfaces) 1 1.05 1.05 1.10
total 1.91 m2 573.68 1095.73
6 HDPE pipe kg/m

25 mm 10kg/cm2 1 190 0.202 38.38 kg 293.8 11276.04

sub total 17410.51

Chirpani
1 Earthwork 1 1 1 0.3 0.3 m3 360.5 108.15
2 Soling work 1 1.05 1.05 0.1 0.11 m3 2551.25 280.6375
3 Stone masonry work in 1:4 c/s mortar 1 3 0.3 0.4 0.36 m3 10267.32 3696.2352
4 M15 pcc work 1 1.05 1.05 0.05 0.06 m3 15895.2 953.712
5 Plaster in 1:4 cement sand ratio

intake internal wall surface 1 1.8 0.45 0.81

intake (top +bottom surfaces) 1 1.05 1.05 1.10
total 1.91 m2 573.68 1095.7288
6 HDPE pipe kg/m

25 mm 10kg/cm2 1 300 0.202 60.60 kg 293.8 17804.28

sub total 23938.74

Sapaure (kholatira)
1 Earthwork 1 1 1 0.3 0.3 m3 360.50 108.15
2 Soling work 1 1.05 1.05 0.1 0.11 m3 2551.25 280.64
3 Stone masonry work in 1:4 c/s mortar 1 3 0.3 0.4 0.36 m3 10267.32 3696.24
4 M15 pcc work 1 1.05 1.05 0.05 0.06 m3 15895.20 953.71
5 Plaster in 1:4 cement sand ratio

intake internal wall surface 1 1.8 0.45 0.81

intake (top +bottom surfaces) 1 1.05 1.05 1.10
 total 1.91 m2 573.68 1095.73
6 HDPE pipe kg/m

20 mm 10kg/cm2 1 430 0.135 58.05 kg 293.8 17055.09

sub total 23189.56

Sapaure -kimbot
1 Earthwork

intake 1 1 1 0.3 0.3 m3 360.5 108.15

2 Soling work 1 1.05 1.05 0.1 0.11 m3 2551.25 280.64
3 Stone masonry work in 1:4 c/s mortar 1 3 0.3 0.4 0.36 m3 10267.32 3696.24
4 M20 pcc work

intake 1 1.05 1.05 0.05 0.06

rvt repair ( floor) 1 1.5 1.4 0.1 0.21

water channel base 1 5 0.3 0.05 0.08

water channel wall 1 5 0.1 0.2 0.10

total 0.45 m3 18401.2 8280.54

5 Plaster in 1:4 cement sand ratio

intake internal wall surface 1 1.8 0.45 0.81

intake (top +bottom surfaces) 1 1.05 1.05 1.10
rvt repair ( floor) 1 1.5 1.4 2.10
wall plaster 1 5.8 1.7 9.86
total 13.87 m2 573.68 7956.94
6 Gate valve(15 mm) 1 1.00 no 838.46 838.46
7 GI pipe (15mm) 1 0.3 0.30 m 216.96 65.088

8 HDPE pipe kg/m

25 mm 10kg/cm2 1 50 0.202 10.10 kg 293.8 2967.38

sub total 24193.44

Suldanda
1 Earthwork

rvt wall boundary (two sides.length +breadth) 1 5 0.45 1 2.25 m3 360.5 811.125
2 Soling work 1 5 0.45 0.2 0.45 m3 2551.25 1148.0625
3 Stone masonry work in 1:4 c/s mortar 1 3 0.3 0.4 0.36 m3 10267.32
4 M15 pcc in base

rvt 1 boundary 1 5 0.4 0.1 0.20

rvt 1 repair ( floor) 1 2.35 1.35 0.1 0.32
rvt 2 repair ( floor) 1 1.7 1.5 0.1 0.26
total 0.78 m3 18401.2 14352.936
5 HDPE pipe purchase unit wt
25 mm 10kg/cm2 1 400 0.202 80.80 kg 293.8 23739.04

6 Plaster in 1:4 cement sand ratio

rvt 1 wall surface 1 7.4 1.7 12.58

rvt 1 floor 1 2.35 1.35 3.17
rvt 2 floor 1 1.7 1.4 2.38
total 18.13 m2 573.68 10400.8184
7 Project Mgmt cost 1 1 1.00 job 3000 3000

sub total 53451.9819

Kholakhet

1 Hill tank 1 1.00 no 10000 10000

1 HDPE pipe kg/m

16 mm 10kg/cm2 1 455 0.092 41.86 kg 293.8 12298.468

sub total 22298.468

Estimated amount 216790.17

Allocated budget 195000.00

UC Contribution 21790.17

10.05%
 intake

45000
52307.47
7307.47

13.97%

6134.47

15000
17410.51
2410.51

13.85%

20000
23938.74
3938.74

16.45%

20000
23189.56
 3189.56

13.75%

20000
24193.44

4193.44

17.33%

50000
53451.9819
3451.9819
6.46%

20000 22298.468

2298.468

10.31%
 Kathekhola Rural Municipality
Office Of Rural Municipality Executive
Bihunkot, Baglung

Cost Estimate

cfof]hgfsf] gfd M j8f :tl/o ljleGg vfg]kfgL d'xfg dd{t gyf

kfOknfOg lj:tf/
Location:- Kathekhola Rural Municipality-6, Bihu
 Kathekhola Rural Municipality
Office Of the Rural Municipality Executive
Bihunkot, Baglung
Gandaki Province, Nepal

Quantity Measurement

cfof]hgfsf] gfd M j8f :tl/o ljleGg vfg]kfgL d'xfg dd{t gyf kfOknfOg lj:tf
Location:- Kathekhola Rural Municipality-6, Bihu
Gadare--byada--khetara
S.N. Description of items No. Length Breadth Height Quantity Unit
1 Earthwork 3 1 1 0.3 0.9 m3
2 Soling work 3 1.05 1.05 0.1 0.33 m3
3 Stone masonry work in 1:4 c/s mortar 3 3 0.3 0.4 1.08 m3
4 M15 pcc work 3 1.05 1.05 0.05 0.17 m3
5 Plaster in 1:4 cement sand ratio

intake internal wall surface 3 1.8 0.45 2.43

intake (top +bottom surfaces) 3 1.05 1.05 3.31
total 5.74 m2
6 HDPE pipe kg/m

16 mm 10kg/cm2 3 420 0.092 115.92 kg

sub total
Dandakatare
1 Earthwork 1 1 1 0.3 0.3 m3
2 Soling work 1 1.05 1.05 0.1 0.11 m3
3 Stone masonry work in 1:4 c/s mortar 1 3 0.3 0.4 0.36 m3
4 M15 pcc work 1 1.05 1.05 0.05 0.06 m3
5 Plaster in 1:4 cement sand ratio

intake internal wall surface 1 1.8 0.45 0.81

intake (top +bottom surfaces) 1 1.05 1.05 1.10
total 1.91 m2
6 HDPE pipe kg/m

25 mm 10kg/cm2 1 190 0.202 38.38 kg

sub total
Chirpani
1 Earthwork 1 1 1 0.3 0.3 m3
2 Soling work 1 1.05 1.05 0.1 0.11 m3
3 Stone masonry work in 1:4 c/s mortar 1 3 0.3 0.4 0.36 m3
4 M15 pcc work 1 1.05 1.05 0.05 0.06 m3
5 Plaster in 1:4 cement sand ratio

intake internal wall surface 1 1.8 0.45 0.81

intake (top +bottom surfaces) 1 1.05 1.05 1.10
total 1.91 m2
6 HDPE pipe kg/m

25 mm 10kg/cm2 1 300 0.202 60.60 kg

sub total
Sapaure (kholatira)
1 Earthwork 1 1 1 0.3 0.3 m3
2 Soling work 1 1.05 1.05 0.1 0.11 m3
3 Stone masonry work in 1:4 c/s mortar 1 3 0.3 0.4 0.36 m3
4 M15 pcc work 1 1.05 1.05 0.05 0.06 m3
5 Plaster in 1:4 cement sand ratio

intake internal wall surface 1 1.8 0.45 0.81

intake (top +bottom surfaces) 1 1.05 1.05 1.10
total 1.91 m2
6 HDPE pipe kg/m

20 mm 10kg/cm2 1 430 0.135 58.05 kg

sub total
Sapaure -kimbot
1 Earthwork

intake 1 1 1 0.3 0.3 m3

2 Soling work 1 1.05 1.05 0.1 0.11 m3
3 Stone masonry work in 1:4 c/s mortar 1 3 0.3 0.4 0.36 m3
4 M20 pcc work

intake 1 1.05 1.05 0.05 0.06

rvt repair ( floor) 1 1.5 1.4 0.1 0.21

water channel base 1 5 0.3 0.05 0.08

water channel wall 1 5 0.1 0.2 0.10

total 0.45 m3
5 Plaster in 1:4 cement sand ratio
 intake internal wall surface 1 1.8 0.45 0.81
intake (top +bottom surfaces) 1 1.05 1.05 1.10
rvt repair ( floor) 1 1.5 1.4 2.10
wall plaster 1 5.8 1.7 9.86
total 13.87 m2
6 Gate valve(15 mm) 1 1.00 no
7 GI pipe (15mm) 1 0.3 0.30 m

8 HDPE pipe kg/m

25 mm 10kg/cm2 1 50 0.202 10.10 kg

sub total

Suldanda
1 Earthwork

rvt wall boundary (two sides.length +breadth) 1 5 0.45 1 2.25 m3

2 Soling work 1 5 0.45 0.2 0.45 m3
3 Stone masonry work in 1:4 c/s mortar 1 3 0.3 0.4 0.36 m3
4 M15 pcc in base

rvt 1 boundary 1 5 0.4 0.1 0.20

rvt 1 repair ( floor) 1 2.35 1.35 0.1 0.32
rvt 2 repair ( floor) 1 1.7 1.5 0.1 0.26
total 0.78 m3
5 HDPE pipe purchase unit wt
25 mm 10kg/cm2 1 400 0.202 80.80 kg

6 Plaster in 1:4 cement sand ratio

rvt 1 wall surface 1 7.4 1.7 12.58

rvt 1 floor 1 2.35 1.35 3.17
rvt 2 floor 1 1.7 1.4 2.38
total 18.13 m2
7 Project Mgmt cost 1 1 1.00 job

sub total
Kholakhet

1 Hill tank 1 1.00 no

1 HDPE pipe kg/m
16 mm 10kg/cm2 1 455 0.092 41.86 kg

sub total

Evaluated Amount

Allocated budget

UC Contribution
 intake

ive

yf kfOknfOg lj:tf/

Rate Amount Remarks

360.50 324.45
2551.25 841.91
10267.32 11088.71
15895.2 2702.18

45000
52307.47
573.68 3292.92 7307.47

13.97%

293.8 34057.30

sub total 52307.47

6134.47
360.50 108.15
2551.25 280.64
10267.32 3696.24
15895.2 953.71

15000
17410.51
573.68 1095.73 2410.51

13.85%

293.8 11276.04

sub total 17410.51

 360.5 108.15
2551.25 280.6375
10267.32 3696.2352
15895.2 953.712

20000
23938.74
573.68 1095.7288 3938.74

16.45%

293.8 17804.28

sub total 23938.74

360.50 108.15
2551.25 280.64
10267.32 3696.24
15895.20 953.71

20000
23189.56
573.68 1095.73 3189.56

13.75%

293.8 17055.09

sub total 23189.56

360.5 108.15
2551.25 280.64

10267.32 3696.24

18401.2 8280.54
 20000
24193.44

573.68 7956.94 4193.44

838.46 838.46 17.33%

216.96 65.088

293.8 2967.38

sub total 24193.44

360.5 811.125
2551.25 1148.0625
10267.32

18401.2 14352.936

293.8 23739.04

50000
53451.9819
3451.9819
573.68 10400.8184 6.46%
3000 3000

sub total 53451.9819

10000 10000 20000 22298.468

2298.468
 293.8 12298.468 10.31%

sub total 22298.468

aluated Amount 216790.17

located budget 195000.00

C Contribution 21790.17

10.05%
 sfo{;DkGg k|ltj]bg
cfof]hgfsf] gfd M j8f :tl/o ljleGg vfg]kfgL d'xfg dd{t gyf kfOknfOg lj:tf/ d=n]=k=kmf=g+= M–

nfut cfg"dfg /sdM– 217404.03 sfd z'?ePsf] ldltM–

sfo{ ;DkGg ePsf] /sd 217404.03 sfd ;DkGg ug'{+kg] ldltM–
Oi6d]6 eGbf 36L jf a90.0 sfd ;DkGg ePsf] ldltM–
nfut sfof{ ;DkGg ePsf] km/s
qm= sfdsf] lhh/0f PsfO{ :jLst :jLst s}lkmot
kl/df0f :jLst b/ nfut ? kl/df0f /sd kl/df0f /sd
b/ b/
1 Earthwork m3 4.35 360.50 1,568.18 4.35 360.50 1568.18 0.00 0.00 -
2 Soling work m3 1.22 2551.25 3,112.53 1.22 2551.25 3112.53 0.00 0.00 -
3 Stone masonry work in 1:4 c/s mor m3 2.88 10267.32 29,569.88 2.88 10267.32 29569.88 0.00 0.00 -
4 M15 pcc work m3 1.58 15895.20 25,114.42 1.58 15895.20 25114.42 0.00 0.00 -
5 Plaster in 1:4 cement sand ratio m2 43.47 573.68 24,937.87 43.47 573.68 24937.87 0.00 0.00 -
6 HDPE pipe kg 405.71 293.80 119,197.60 405.71 293.80 119197.60 0.00 0.00 -
7 Gate valve(15 mm) no 1.00 838.46 838.46 1.00 838.46 838.46 0.00 0.00 -
8 GI pipe (15mm) rm 0.30 216.96 65.09 0.30 216.96 65.09 0.00 0.00 -
9 Project Mgmt cost job 1.00 3000.00 3,000.00 1.00 3000.00 3000.00 0.00 0.00 -
10 Hill tank no. 1.00 10000.00 10,000.00 1.00 10000.00 10000.00 0.00 0.00 -
s'n /sd 217,404.03 217,404.03 -

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

!= ljnsf] qmd ;+Vof M clGtd Kathekhola Rural Municipality &= ;Demf}tf ldlt M
cfof]hgfsf] gfd M j8f :tl/o Office Of the Rural Municipality Executive
ljleGg vfg]kfgL d'xfg dd{t *= sfd ;dfKt ug'{kg]{ ldlt M
gyf kfOknfOg lj:tf/ Bihunkot, Baglung (= sfd gfkL ePsf] ldlt M
$= ;Demf}tf g+= M Gandaki Province, Nepal e'QmfgL ef}r/ g+= M
%= cl3Nnf] e'QmfgL ljnsf] qmd ;+Vof M e'QmfgL ldlt M
^= cl3Nnf] e'QmfgL ljnsf] ef}r 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+= Earthwork m3 4.35 360.50 1568.175 4.35 1568.18
1 4.35
2 Soling work m3 1.22 1.22 2551.25 3112.525 1.22 3112.53
Stone masonry work in 1:4 c/s
3 2.88
mortar m3 2.88 10267.32 29569.8816 2.88 29569.88
4 M15 pcc work m3 1.58 1.58 15895.20 25114.416 1.58 25114.42
5 Plaster in 1:4 cement sand ratio m2 43.47 43.47 573.68 24937.8696 43.47 24937.87
6 HDPE pipe kg 405.71 405.71 293.80 119197.598 405.71 119197.60
7 Gate valve(15 mm) no 1.00 1.00 838.46 838.46 1.00 838.46
8 GI pipe (15mm) rm 0.30 0.30 216.96 65.088 0.30 65.09
9 Project Mgmt cost job 1.00 1.00 3000.00 3000 1.00 3000.00
10 Hill tank no. 1.00 1.00 10000.00 10000 1.00 10000.00
hDdf /sd 217,404.01 217404.03
! of] lan jdf]lhd e'QmfgL h 217404.03 10.31% $
s§f ug'{ kg]{ ?=
@ hg;|dbfg 22404.03 s= k]ZsL
# afFsL lbg' kg]{ ?= 195000.00 v= dfn;fdfgsf] df]n
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]{ .
eof] egL ;xL ug]{ .