UNIT RATE
Stone: 1 m3
a) haulage 5.00 Km
50%Stone by collection 1.00 0.50 600.00 300.00
Collection 50%stone by breaking of MR 4.00 0.50 600.00 1200.00
1
T & P @ 3% 45.00
Royalty 105.86
Transportation (Earthen road) 1.00 1.00 557.55 557.55
Load/ unload
Total Rs 2208.41
4 Boulder stone 1.0 m3
Quarry With in 5 Km
Speed 15 kmph Earthen 5 km
Total lead 5 km
T=2xD/V= 0.667
Total qty Unit Rate (Rs) Total (Rs)
Resources (Fuel, vehicle, labour) Remarks
Diesel (2.7xT) 1.8 ltr 93.50 168.3
Truck (0.75+T)x0.21 0.2975 hrs 300.00 89.25 Tractor
Labour 0.50 md 600.00 300.00
1.00 m3 557.55
Transportation cost per m3 NRs. 557.55
T=2xD/V
SN Materials Source Black Top Road T1 = Earthen Road T2 = Total Time
Distance Speed Distance Speed T
A Local Construction Materials:
4 Boulders local area 0 30 0.00 5 15 0.667 0.667
35.28755
313.5
313.5
Tansen Municipality Office
Rate Analysis-2075/076
Norms S.N.
Total
Rate Per Overhead
Description Per Unit Labour/Material Quantity Unit Rate Amount Labour/Materi Grand Total Unit
Unit @ 15%
al
Skilled 0.50 No. 800.00 400.00 1667.50
dol/38.a
Dry Stone (Uncoursed Labour 1450.00
1 m3 Unskilled 1.75 No. 600.00 1050.00 1450.00 1450.00 217.50 m3
rubble) masonary work
Material Stone 0.00 Cu.m. 2208.41 0.00 0.00
dob/19.1
Dismantalling of masonary
work with mud mortar
1 m3 Labour Unskilled 1.06 No. 600.00 636.00 636.00 636.00 636.00 95.40 m3 731.40
Prepared By: Checked By: Approved By:
Tansen Municipality Office
Rate Analysis-2075/076
Remarks
Prepared By: Checked By: Approved By:
Tansen Municipality Office
Tansen, Palpa
Detailed Estimate Sheet
Name of Project: Dry wall Construction Work.
Location: Tansen-1 देववाणी स्कू ल पछाडिको पर्खाल मर्मत) Fiscal year: 2075/076
Description of Particulae item of
S.N. Unit No.s Length Breadth Height Total Qty Remarks
work
Dismantalling of wall and
removal of all materials including
soling and screening, sorting out
1 reusable materials and disposing
materials upto 20m lead
Cu.M 1.00 10.90 1.20 3.00 39.24
Cu.M Sub-Total 39.24
Dry stone wall including
transportation, laying and
finishing. All complete work as per
site instruction and engineer.
2
Cu.M 1.00 10.90 1.20 3.00 39.24
Cu.M Sub-Total 39.24
Tansen Municipality Office
Tansen, Palpa
Abstract of Cost
Name of Project: Dry wall Construction Work.
Location: Tansen-1 देववाणी स्कू ल पछाडिको पर्खाल मर्मत)
Estimated date: 2075-09-23 Fiscal year: 2075/076
Description of Particulae Total
Sn Unit Quantity Rate Remarks
item of work Amount
Dismantalling of wall and
removal of all materials
including soling and
screening, sorting out Cum 39.24 511.98 20,090.10
reusable materials and
disposing materials upto
1 20m lead
Dry stone wall including
transportation, laying and Cum 39.24 1667.50 65,432.70
finishing. All complete
work as per site instruction
2 and engineer.
Sub-Total Nrs. 85,522.80
Contingency+OM @ 5 % 4,276.14
VAT @ 13% OF Sub-Total Cost Nrs. 11,117.96
Estimated Total NRs. 100,916.90
Tansen Municipality Office
Tansen, Palpa
Bill of Quantity
Name of Project: Dry wall Construction Work.
Location: Tansen-1 देववाणी स्कू ल पछाडिको पर्खाल मर्मत)
Fiscal year: 2075/076
Rate
Sn Description of Particulae item of work Unit Quantity Total Amount Remarks
In Figure In Words
Dismantalling of wall and removal of all
materials including soling and
screening, sorting out reusable Cum 39.24
materials and disposing materials upto
1 20m lead
Dry stone wall including transportation, Cum 39.24
laying and finishing. All complete work
2 as per site instruction and engineer.
Total Amount
Tansen Muncipility Office
Tansen palpa
Comparative Chart
Name of Project: Dry wall Construction Work.
Location: Tansen-1 देववाणी स्कू ल पछाडिको पर्खाल मर्मत)
कु मार निर्माण सेवा कमाचार्य कन्ट्रक्सन राज कन्ट्रक्सन
SN Description of works Unit Remarks
Quantity Rate Amount Rate Amount Rate Amount
Dismantalling of wall and removal of all materials
1 including soling and screening, sorting out reusable 506.86 19889.19 509.42 19989.64 508.91 19969.55
materials and disposing materials upto 20m lead Cum 39.24
Dry stone wall including transportation, laying and
2 finishing. All complete work as per site instruction and 1650.83 64778.37 1659.16 65105.54 1657.50 65040.10
engineer. Cum 39.24
Sub- Total 84667.57 85095.18 85009.66
VAT @ 13% of Sub-Total 11006.78 11062.37 11051.26
Grand Total 95,674.35 96,157.55 96,060.91
Position 1 3 2
23,918.59
71,755.76
9823483694
Prepared by: Checked by: Approved by:
511.98
1667.50
Prepared by: Checked by: Approved by:
Tansen Municipality Office
Tansen, Palpa
Measurement Book
Name of Project: Dry wall Construction Work.
Location: Tansen-1 देववाणी स्कू ल पछाडिको पर्खाल मर्मत) Fiscal year: 2075/076
Description of Particulae item of
S.N. Unit No.s Length Breadth Height Total Qty Remarks
work
Dismantalling of wall and
removal of all materials including
soling and screening, sorting out
1 reusable materials and disposing
materials upto 20m lead
Cu.M 1.00 10.90 1.20 2.95 38.59
Cu.M Sub-Total 38.59
Dry stone wall including
transportation, laying and
finishing. All complete work as per
site instruction and engineer.
2
b=(1.4+1)/
Cu.M 1.00 3.00 1.20 2.55 9.18
2
Cu.M 1.00 3.00 0.85 2.45 6.25
Cu.M 1.00 3.10 0.80 2.55 6.32
Cu.M 1.00 1.50 0.80 2.55 3.06
1.00 2.00 1.50 h=(0.5+0.3
0.33 1.00
Cu.M +0.2)/3
Cu.M Sub-Total 25.81
Tansen Municipality Office
Tansen, Palpa
Valuation of Cost
Name of Project: Dry wall Construction Work.
Location: Tansen-1 देववाणी स्कू ल पछाडिको पर्खाल मर्मत)
Fiscal year: 2075/076
Description of Particulae Total
Sn Unit Quantity Rate Remarks
item of work Amount
Dismantalling of wall and
removal of all materials
including soling and
screening, sorting out Cum 38.59 506.86 19,557.71
reusable materials and
disposing materials upto
1 20m lead
Dry stone wall including
transportation, laying and Cum 25.81 1650.83 42,610.27
finishing. All complete
work as per site instruction
2 and engineer.
Sub-Total Nrs. 62,167.98
Contingency+OM @ 5 % 3,108.40
VAT @ 13% OF Sub-Total Cost Nrs. 8,081.84
Estimated Total NRs. 73,358.21
Tansen Muncipility Office
Tansen palpa
WORK COMPLETION REPORT
Name of Project: Dry wall Construction Work.
Location: Tansen-1 देववाणी स्कू ल पछाडिको पर्खाल मर्मत)
Total Estimated Amount ( Excluding Con. ) : Rs. 100,916.90
Total amount at completion ( Excluding Con. ) :Rs. 73,358.21
Decreased / increased in amount from estimate Rs. (27,558.69)
Decreased / increased in amount from estimate(in %) -27.31%
As per Estimate As Per Actual Work Done Difference
SN Description of works Unit Remarks
Quantity Rate Amount Quantity Rate Amount Quantity Amount
Dismantalling of wall and removal of all
1 materials including soling and screening, sorting 38.59 506.86 19557.71 -0.65 -532.39
out reusable materials and disposing materials
upto 20m lead Cum 39.24 511.98 20090.10
Dry stone wall including transportation, laying
2 and finishing. All complete work as per site 25.81 1650.83 42610.27 -13.43 -22822.43
instruction and engineer. Cum 39.24 1667.50 65432.70
Sub-Total 85522.80 62167.98
VAT @ 13% OF Sub-Total Cost Nrs. 11117.96 8081.84
Contingency+OM @ 5 $% 4276.14 3108.40
Grand Total 100916.90 73358.21 27558.69
Prepared by: Checked by: Approved by:
Tansen Municipality Office
Tansen, Palpa
Name of Project: Dry wall Construction Work. Contract Final Bill
Location: Tansen-1 देववाणी स्कू ल पछाडिको पर्खाल मर्मत) F/Y 2075/076
Up to Date Previous Bill This Bill
S.N. Description Unit Remarks
Quantity Rate Amount Quantity Amount Quantity Amount
Dismantalling of wall and removal of all materials
1 including soling and screening, sorting out reusable Cum 38.59 506.86 19557.71 0.00 0.00 38.59 19557.71
materials and disposing materials upto 20m lead
Dry stone wall including transportation, laying and
2 finishing. All complete work as per site instruction and Cum 25.81 1650.83 42610.27 0.00 0.00 25.81 42610.27
engineer.
Total 62167.98 62167.98
All as tabulated above are ok: 62167.98
Contingency @ 5%: Rs. 1554.20
Vat % 13% 8081.84
Total amount (with VAT): Rs. 71804.01
