Page 1 of 4

Rural Reconstruction Nepal-RRN

Smallholders Empowerment by Entrepreneurship ( in agriculture ) Development in Dolakha Nepal
Detail Estimate Sheet
Name of Sub-project: Construction of Cowshed
Cost Position:
Location: Bhimeshwor Municipality-08, Boch, Dolakha Date : 22nd August 2020
S.N. Description of Items No. Length Breadth Height Quantity Unit Remarks
1 Site Clearance work
Site clearance work including collection of all construction debris,
water, removal of bushes, tree and disposal to the designated place
as directed by Engineer. 1 4.87 3.658 17.814
Total of Site Clearence work 17.814 Sqm
2 Earthwork
Earthwork in excavation for foundation in hard soil upto the required
depth and disposal of excavated materials upto 50m lead and
1.50m lift including dressinfg of sides, ramming the bottom as per 1 4.87 3.66 0.28 4.970 cum
drawing, specification and approval of site engineer

3 Stone Soling work

Providing and laying randam rubble stone soling including all
materials, labor, as per drawing, specification and approval of
engineer
Floor soling 1 4.87 3.658 0.20 3.563
Total of Stone soling work 3.563 Cum
4 Providing, laying, compacting and curing 1:2:4 plain cement
concrete foloor with cement sand and stone ballast 20mm down
finishing to approved level, line and dimesions all complete as per
specifications, drawings and instructions of the site engineer, all
complete:
For floor 1 4.87 3.66 0.10 1.799
For slope portion 1 Area=0.089 4.87 0.433
Total of PCC work (1:2:4) Total 2.233 cum
5 Wooden Work
Providing, making and fixing well seasoned local hard wood door
for vertical post all complete as per drawing, specification and
approval of engineer.
Vertical Post 8 0.101 0.101 1.981 0.162
Rafter 6 0.076 0.076 2.43 0.084
Purlin 6 0.05 0.05 5.79 0.087
Main Tie 3 0.101 0.101 4.57 0.140
King post 3 0.076 0.076 0.84 0.015
Inclined strut 6 0.076 0.076 0.91 0.032
Wooden frame for CGI sheet 4 0.05 0.05 1.98 0.020
For Trough
Along Length 2 1.219 0.038 0.76 0.071
Along Breadth 2 0.609 0.038 0.76 0.035
Total of wooden work 0.644 Cum
6 Providing and fixing 26 gauge CGI sheet and Rigde plane sheet for
roofing works as per specificaiton and drawing.
26 gauge CGI sheet 2 6.09 2.43 29.5974 Sqm
Plane sheet 1 3.048 0.457 1.392936 Sqm
 Rural Reconstruction Nepal-RRN
Smallholders Empowerment by Entrepreneurship ( in agriculture ) Development in Dolakha Nepal
Labour and Material Break Down Sheet.

Name of Sub-project: Construction of Cowshed

Cost Position:
Location: Bhimeshwor Municipality-08, Boch, Dolakha
Labour Local materials Non local materials

26 guage
3" size
S. N. Description of Items Quantity Unit Skilled Unskille Local Aggreg normal
Sand Stone cement Plane roofing Remarks
Wood(Cu ate CGI
(md) d (md) (cum) (cum) (bag) sheet(Rm) nails(k
m) (cum) sheet
g)
(bundle)

1 Site Clearance work 17.814 Sqm 0.534

2 Earthwork in Excavation 4.970 Cum 3.479
3 Stone Soling work 3.563 Cum 3.563 10.689 3.563
4 PCC work (1:2:4) 2.233 Cum 4.465 8.931 1.786 1.094 12.503
5 wooden roof work 0.644 cum 2.578 9.023 0.644 3.050 1.769 2.500
Grand total 11.00 33.00 0.64 1.79 1.09 3.56 10.00 3.05 1.77 2.50
 Rural Reconstruction Nepal-RRN
Smallholders Empowerment by Entrepreneurship ( in agriculture ) Development in Dolakha Nepal
Abstract of Cost

Name of Sub-project: Construction of Cowshed

Cost Position:
Location: Bhimeshwor Municipality-08, Boch, Dolakha Date : 22nd August 2020
Rate Amount Cost Sharing(NRs)
S.N. Description of Works Quantity Units Bhimeshwor Remarks
(Rs) (Rs) RRN/SEED User's Cash User's Kind
Municipality-08
A Local materials

Sand 1.09 cum 1000.00 1094.02 1094.02

Aggregate at site
20mm
10mm 1.79 cum 1100.00 1964.77 1964.77
Stone 3.56 cum 1000.00 3562.89 3562.89
Wood 0.64 cum 11000.00 7089.16 7089.16
Total 13710.83 13710.83
B Local material transporation
Sand 1.09 cum 1400.00 1531.63 1531.63
Aggregate at site 1.79 cum 1400.00 2500.61 2500.61
Stone 3.56 cum 200.00 712.58 712.58
Total 4744.82 4744.82
C Labour
Skilled 11.00 md 900.00 9900.00 2500.00 1836.98 5563.02
Unskilled 33.00 md 750.00 24750.00 2500.00 22250.00
Total 34650.00 5000.00 1836.98 27813.02
D Non local materials
1 Cement Biswokarma 53 grade NS 10.00 bag 850.00 8500.00 8500.00
2 26 guage CGI sheet (bundle),8 feet 1.77 bundle 6700.00 11852.30 9199.12 2653.19
3 3" size roofing nails 2.00 kg 110.00 220.00 220.00
4 Plane sheet 3.05 Rm 350.00 1066.80 1066.80
21639.10 17699.12 3939.99
With 13% vat 2,813.08 2,300.88 512.20
Total of non local material 24,452.18 20,000.00 4,452.18
E Non local material transportation
1 Lumpsum 1.00 1000 1,000.00 1,000.00
Total 1,000.00 1,000.00
Sub-total 78,558.00 20,000.00 5,000.00 20,000.00 33,558.00
Grand Total 78,558.00 20,000.00 5,000.00 20,000.00 33,558.00
Percentage Contribution 100% 25.00 7.00 25.00 43.00
 g]kfn u|fdL0f k'glg{df{0f ;+:yf –cf/= cf/= Pg
;fgf ls;fg ;zQmLs/0fsf nflu s[lif pBd;Lntf kl/of]hgf, bf]nvf, g]kfn
nfut kmf/d
kl/of]hgfsf] gfd: ufO{sf] uf]7 lgdf{0f ug{] sfd
nfut :yfg:
7]ufgf: led]Zj/ gu/kflnsf )* af]r bf]nvf
cg';'rL @
b/ hDdf /sd nfut ;fem]bf/L /sd -?_
s|.; laj/0f kl/df0f PsfO{ led]Zj/
ls;fg >dbfg -?s}lkmot
? ? cf/ cf/ Pg -?_ gu/kflnsf * af]r ls;fg gub -?_
_
-?_
! :yflgo ;fdu|L vl/b

afn'jf 1.09 3 .ld 1000.00 1094.02 1094.02

lu6L 1.79 3 .ld 1100.00 1964.77 1964.77

b'+ª\uf 3.56 3 .ld 1000.00 3562.89 3562.89

sf7 0.64 3 .ld 11000.00 7089.16 7089.16
hDdf 13710.83 13710.83
@ :yflgo ;fdu|L b'jfgL
afn'jf 1.09 3.ld 1400.00 1531.63 1531.63
lu6L 1.79 3. ld 1400.00 2500.61 2500.61
b'+ª\uf 3.56 3. ld 200.00 712.58 712.58
hDdf 4744.82 4744.82
# sfdbf/
bIf 11.00 hgf 900.00 9900.00 2500.00 1836.98 5563.02
cbIf 33.00 hgf 750.00 24750.00 2500.00 22250.00
hDdf 34650.00 5000.00 1836.98 27813.02
$ u}/ :yflgo ;fdu|L
l;d]G6 10.00 af]/f 850.00 8500.00 8500.00
@^ u]h ;fbf h:tf * lkm6] 1.77 alG8n 6700.00 11852.30 9199.12 2653.19
5fgf 5fpg] lsnf 2.50 s] hL 110.00 275.00 220.00
Kn]gkftf ;fbf 3.05 ld6/ 350.00 1066.80 1066.80
21694.10 17699.12 3939.99
!# % Eof6 2,820.23 2,300.88 512.20
u}/ :yflgo ;fdu|Lsf] hDdf /sd Eof6 ;lxt 24,514.33 20,000.00 4,452.18
% u}/ :yflgo ;fdu|L b'jfgL
;/b/ 1.00 l^k 1000 1,000.00 1,000.00
hDdf 1,000.00 20,000.00 5,000.00 20,000.00 33,558.00
78,558.00 20,000.00 5,000.00 20,000.00 33,558.00
nfut ;fem]bf/L k|ltztdf !)) % 25.00 7.00 25.00 43.00