C.Rate Analysis - Naar

Provincial Government
Farwestern Province
Ministry of Physical Infrastructure Development
Water Resources and Irrigation Development Division Office
Dadeldhura
FORM FOR APPROVAL OF PROJECT IMPLEMENTATION

1 Name of the Project :- Humda Irrigation Sub- Project
2 Description of Work :- Construction of Irrigation Components
3 Estimated Amount :- NRs. 25,201,000.00
4 Certified
a The drawings and measurements of the proposed work are based on the field verification.
The design and estimate of the proposed work is based on departmental norms and general engineering
b
principles in practice.
c The proposed estimate is prepared on the basis of approved rate and rate analysis norms.
d All numbers and arithmetical calculations carried out in this estimate are correct.
………… …………
Submitted by Checked & Forwarded by
(Sub-Engineer) (Sub Division Chief)
5 Recommended by (FWRID, Dhangadi)
The submitted cost estimate, drawinggs are correct in accordance with the approved departmental norms
and follow the general engineering principles in practice, hence is recommended for approval.
………………. ………………..
(Engineer) (Senior Divisional Engineer)
6 Approved
For this work the drawings and amount of NRs…………………………... is approved.
……………………………
(Regional Director)
(FWRID)
Farwestern Province
Dadeldhura
FORM FOR APPROVAL OF COST ESTIMATE

1 Name of the Project :- Humda Irrigation Sub- Project
2 Description of Work :- Construction of Irrigation Components
3 Estimated Amount :- NRs. 25,201,000.00
4 Certified
a The drawings and measurements of the proposed work are based on the field verification.
The design and estimate of the proposed work is based on departmental norms and general engineering
b
principles in practice.
c The proposed estimate is prepared on the basis of approved rate and rate analysis norms.
d All numbers and arithmetical calculations carried out in this estimate are correct.
………… …………
Submitted by Checked & Forwarded by
(Sub-Engineer) (Sub Division Chief)
5 Recommended by (FWRID, Dhangadi)
The submitted cost estimate, drawinggs are correct in accordance with the approved departmental norms
and follow the general engineering principles in practice, hence is recommended for approval.
………………. ………………..
(Engineer) (Senior Divisional Engineer)
6 Approved
For this work the drawings and amount of NRs…………………………... is approved.
……………………………
(Regional Director)
(FWRID)
Project Name:Naar Irrigation Sub-Project
Location:Narfa Bhumi RM-2 Manang
Approved District Rate for F.Y.2077/78
S.N. Description Unit Rate/unit

1 Skilled Labour /md NRs. 3,450.00
2 Unskilled Labour /md NRs. 2,100.00
3 Plumber /md NRs. 2,500.00
4 Ordinary Portland Cement Bag NRs. 850.00
5 Reinforcement Kg NRs. 84.00
6 Binding Wire Kg NRs. 120.00

7 Local Wood cft. NRs. 39,930.00
8 Barbed Wire Kg NRs. 100.00
9 Nails Kg NRs. 110.00
10 G.I.Wire Heavy Coated Kg NRs. 97.00
11 MS Channel Kg NRs. 87.00
HDPE PIPES
12 50mm 6kg/cm2 HDPE pipe per m NRs. 85.54
13 63 mm 6kg/cm2 HDPE pipe per m NRs. 135.98
20 110mm 12.5kg/cm2 HDPE pipe per m NRs. 780.00
GI PIPES (Medium Duty)

25 25 mm Dia GI Pipe per m NRs. 328.00

28 80 mm Dia GI Pipe per m NRs. 1,060.00
Estimated By: Checked by: Forwarded by: Approved By:

29 100 mm Dia GI Pipe per m NRs. 1,573.00

Distance(Km)
Metalled Terai 0 (Nearest Market= Besisahar)
Metalled Hill 0
Earthern 60
Haulage 9.375 Kosh

MATERIAL COST AT SITE

Transporation Cost [ By Truck ] By porter
Cost at Loading/Unloading
Metalled Road Terai Metalled Road Hill Earthern Road Foot Track Cost at Site
S.No Material Unit Source Weight Remarks
(NRs.)
(NRs.) Distance Rate Unit Amount Distance Rate Unit Amount Distance Rate Unit Amount Rate Unit Amount Distance Rate Unit Amount
1 Cement Mt. 17,000.00 1,000.00 0 /km/kg 0.00 0 0.027 /km/kg 0.0 60 0.2500 /km/kg 15,000.00 0.1400 /kg 140.00 9.375 5.500 /km/kg 51,562.50 83,702.50 /Mt
2 Sand cu.m 9,093.00 1,450.00 0 /km/kg 0.00 0 0.027 /km/kg 0.0 0 0.2500 /km/kg 0.00 0.0000 /kg 0.00 0 5.500 /km/kg 0.00 9,093.00 /cu.m
3 Boulder cu.m 6,846.00 2,400.00 0 /km/kg 0.00 0 0.027 /km/kg 0.0 0 0.2500 /km/kg 0.00 0.0000 /kg 0.00 0 5.500 /km/kg 0.00 6,846.00 /cu.m
4 Gravel cu.m 10,122.00 1,600.00 0 /km/kg 0.00 0 0.027 /km/kg 0.0 0 0.2500 /km/kg 0.00 0.0000 /kg 0.00 0 5.500 /km/kg 0.00 10,122.00 /cu.m
5 Reinforcement Mt. 84,000.00 1,000.00 0 /km/kg 0.00 0 0.082 /km/kg 0.0 60 0.4000 /km/kg 24,000.00 0.1900 /kg 190.00 9.375 9.500 /km/kg 89,062.50 197,252.50 /Mt.
6 Binding Wire kg 120.00 1.00 0 /km/kg 0.00 0 0.082 /km/kg 0.0 60 0.3300 /km/kg 19.80 0.1900 /kg 0.19 9.375 9.500 /km/kg 89.06 229.05 /kg
7 Nails kg 110.00 1.00 0 /km/kg 0.00 0 0.082 /km/kg 0.0 60 0.3300 /km/kg 19.80 0.1900 /kg 0.19 9.375 9.500 /km/kg 89.06 219.05 /kg
8 Local wood cu.m 39,930.00 39,930.00 /cu.m

9 G.I.Wire kg 97.00 1.00 0 /km/kg 0.00 0 0.082 /km/kg 0.0 60 0.4000 /km/kg 24.00 0.1900 /kg 0.19 9.375 9.500 /km/kg 89.06 210.25 /kg
10 MS Channel kg 87.00 1.00 0 /km/kg 0.00 0 0.082 /km/kg 0.0 60 0.3300 /km/kg 19.80 0.1900 /kg 0.19 9.375 9.500 /km/kg 89.06 196.05 /kg
11 Barbed wire kg 100.00 1.00 0 /km/kg 0.00 0 0.082 /km/kg 0.0 60 0.4000 /km/kg 24.00 0.1900 /kg 0.19 9.375 9.500 /km/kg 89.06 213.25 /kg
12 160mm 6kg/cm2 Rm 869.44 3.34 0 /km/kg 0.00 0 0.082 /km/kg 0.0 60 0.4500 /km/kg 90.28 0.1900 /kg 0.63 9.375 11.000 /km/kg 344.85 1,305.20 /kg
HDPE pipe
13 140mm 6kg/cm2 Rm 666.90 2.57 0 /km/kg 0.00 0 0.082 /km/kg 0.0 60 0.4500 /km/kg 69.25 0.1900 /kg 0.48 9.375 11.000 /km/kg 264.51 1,001.14 /kg
HDPE pipe
14 125mm 10kg/cm2 Rm 830.96 3.20 0 /km/kg 0.00 0 0.082 /km/kg 0.0 60 0.450 /km/kg 86.29 0.1900 /kg 0.60 9.375 11.000 /km/kg 329.58 1,247.43 /Rm
HDPE pipe
15 125mm 6kg/cm2 Rm 530.40 2.04 0 /km/kg 0.00 0 0.082 /km/kg 0.0 60 0.450 /km/kg 55.08 0.1900 /kg 0.38 9.375 11.000 /km/kg 210.37 796.23 /Rm
HDPE pipe
16 110mm 16kg/cm2 Rm 944.06 3.63 0 /km/kg 0.00 0 0.082 /km/kg 0.0 60 0.450 /km/kg 98.03 0.1900 /kg 0.68 9.375 11.000 /km/kg 374.44 1,417.21 /Rm
HDPE pipe
17 110mm 12.5kg/cm2 Rm 780.00 3.00 0 /km/kg 0.00 0 0.082 /km/kg 0.0 60 0.450 /km/kg 81.00 0.1900 /kg 0.57 9.375 11.000 /km/kg 309.37 1,170.94 /Rm
HDPE pipe
HDPE pipe
HDPE pipe
HDPE pipe
HDPE pipe
22 90 mm 4kg/cm2 Rm 317.46 1.22 0 /km/kg 0.00 0 0.082 /km/kg 0.0 60 0.450 /km/kg 32.96 0.1900 /kg 0.23 9.375 11.000 /km/kg 125.91 476.56 /Rm
HDPE pipe
HDPE pipe
HDPE pipe
HDPE pipe
HDPE pipe
GI PIPES (Medium
Duty)
1 Rm 1,573.00 12.720 0 /km/kg 0.00 0 0.082 /km/kg 0.0 60 0.450 /km/kg 343.44 0.1900 /kg 2.41 9.375 11.000 /km/kg 1,311.75 3,230.60 /Rm
100 mm Dia GI Pipe
2 80 mm Dia GI Pipe Rm 1,060.00 8.890 0 /km/kg 0.00 0 0.082 /km/kg 0.0 60 0.450 /km/kg 240.03 0.1900 /kg 1.68 9.375 11.000 /km/kg 916.78 2,218.49 /Rm
3 65 mm Dia GI Pipe Rm 855.00 6.840 0 /km/kg 0.00 0 0.082 /km/kg 0.0 60 0.450 /km/kg 184.68 0.1900 /kg 1.29 9.375 11.000 /km/kg 705.37 1,746.34 /Rm
4 Rm 670.00 5.350 0 /km/kg 0.00 0 0.082 /km/kg 0.0 60 0.450 /km/kg 144.45 0.1900 /kg 1.01 9.375 11.000 /km/kg 551.71 1,367.17 /Rm
50 mm Dia GI Pipe
5 25 mm Dia GI Pipe Rm 328.00 2.560 0 /km/kg 0.00 0 0.082 /km/kg 0.0 60 0.450 /km/kg 69.12 0.1900 /kg 0.48 9.375 11.000 /km/kg 264.00 661.60 /Rm

River Material Rate
A Collection Of Local Materials

S.N. Name of Materials Unit Labour for Collection Labour for Transportation Total MD Rate Amount Reference
Type MD Lead Equation MD
1 Sand m3 Unskl 3.45 50.00 0.40+((L-10)/10)*0.12 0.88 4.33 2100.00 9093.00 3-1b & 22-1.1(a&b)
2 Boulder m3 Unskl 1.40 50.00 1.10+((L-10)/10)*0.19 1.86 3.26 2100.00 6846.00 3-4 & 22-1.3 (a&b)
3 Gravel m3 Unskl 4.00 50.00 0.30+((L-10)/10)*0.13 0.82 4.82 2100.00 10122.00 3-2b & 22-1.2(a&b)

RATE ANALYSIS
1 Fell trees, cut up and dispose 5m away from the const. site(12-15cm) (Ref.No. 1.1) Unit/each
Unskilled labour 0.13 No @ Rs 2100.00 273.00

Contractor's Overhead and Profit @ 15% 40.95
Rate/each Rs 313.95
Cutting thin vegetation, grubing their roots and disposal 25m far from the const.site(dia.<=30cm &
2 (Ref.No. 1.3) Unit/m2
density>15nr/100m2)
Rate/m2 Rs 96.60
3 Excavation of soft soils including disposal (up to 10 m lead & 1.5 m lift). (Ref.No. 2.9) Unit/m3
Tools and plant @ 3% 63.00
Sub total 2163.00
Rate/m3 Rs 2487.45
Excavation for foundation, drain, pipeline etc. in boulder mixed soils, disposal(up to 10 m lead & 1.5 m
4 (Ref.No. 2.14) Unit/m3
lift).
Sub total 3439.17
Rate/m3 Rs 3955.04
Foundation excavation under water in boulder and gravel ) with disposal up to 10 m lead 1m deep Unit/m3
5 (Ref.No. 2.24.b)
excavation and 4 m lift
Tools and plant @3% 95.13
Sub total 3266.13
Rate/m3 Rs 3756.04
Earth Work in back filling with ordinary soil in 15 cm layers and hand compcation without sprinkling
6 (Ref.No. 2.25.b) Unit/m3
water (10m lead )
Sub total 540.75
Rate/m3 Rs 621.86
7 Rubble Masonry works including supply of hard stone blocks. Preparing cement mortar and (Ref.No. 6.1.b) Unit/m3
construction of wall up to 5m high (haulage distance up to 10 m). Cement mortar 1:4
Skilled labour 1.50 No @ Rs 3450.00 5175.00
Cement 0.159 M.t @Rs 83702.50 13308.69
Sand 0.45 m3 @Rs 9093.00 4091.85
Stone 1.10 m3 @Rs 6846.00 7530.60
Sub total 40606.14
Rate/m3 Rs 46697.06
Rubble Masonry works including supply of hard stone blocks & constrution of walls up to 5.0 m high
8 (Ref.No. 6.2.a) Unit/m3
(haulage 30.0 m) Dry wall.
Stone 1.10 m3 @Rs 6846.00 7530.60
Sub total 15180.60
Rate/m3 Rs 17457.69
Concreting (cement conc.) of foundations, vert. faces, walls including supply of materials and haulage
9 (Ref.No. 7.2.c) Unit/m3
(dist. up to 30 m). P.C.C. 1:3:6.

Cement 0.22 Mt. @Rs 83702.50 18414.55
Aggregates 0.89 m3 @Rs 10122.00 9008.58
Coarse sand 0.47 m3 @Rs 9093.00 4273.71
Sub total 43546.84
Rate/m3 Rs 50078.86
10 cutting,bending,placing in position as shown in the drawing & binding by G.I. wire of (Ref.No. 7.5) Unit/mt
reinforcement steel bars for R.C.C works incl. haulage distance of 30 m
Cement 0.00 Mt. @Rs 83702.50 0.00
MS Rods 1.05 mt @Rs 197252.50 207115.12
wires 10.000 kg @Rs 229.05 2290.50
Sub total 276005.62
Rate/mt Rs 317406.46
Concreting (cement conc.) of foundations, vert. faces, walls including supply of materials and haulage
11 (Ref.No. 7.2.d) Unit/m3
(dist. up to 30 m). P.C.C. 1:2:4.
Cement 0.32 Mt. @Rs 83702.50 26784.80
Aggregates 0.85 m3 @Rs 10122.00 8603.70
Coarse sand 0.445 m3 @Rs 9093.00 4046.38
Sub total 51284.88
Rate/m3 Rs 58977.61
Concreting (cement conc.) of super structure including supply of materials and haulage (dist. up to 30
12 m). P.C.C. 1:1.5:3. (Ref.No. 7.4.b) Unit/m3
Cement 0.40 Mt. @Rs 83702.50 33481.00
Aggregates 0.86 m3 @Rs 10122.00 8704.92
Coarse sand 0.425 m3 @Rs 9093.00 3864.52
Sub total 63510.44
Rate/m3 Rs 73037.00
3 mm flushing plaster using cement

13 (Ref.No. 14.8) Unit per 100 m2

Cement 0.52 Mt. @Rs 83702.50 43357.89
Aggregates 0.00 m3 @Rs 10122.00 0.00
Coarse sand 0.000 m3 @Rs 9093.00 0.00
Sub total 98857.89
Rate per 100 m2 Rs 113686.57
Rate/m2 Rs 1136.86
Making wooden forms including supply and selection of mat. fixing, nailing according to drawings,
14 (Ref.No. 8.2.b) Unit/10m2
placing separators, dismantling forms and hauling up to 30 m distance.

Timber (Salvage value 25% after using 6 times) 0.526 m3 @Rs 4991.25 2625.39
Nails 2.50 kg @Rs 219.05 547.62
Sub total 12551.01
Total Rs 14433.66
Rate/m2 Rs 1443.36
12.5mm thick cement sand plastering works including supply and prepartion of materials in 1:4
15 (Ref.No. 12.1.c) Unit/100m2
cement-sand ratio.
Cement 0.538 M.t @Rs 83702.50 45031.94
Sand 1.46 m3 @Rs 9093.00 13275.78
Sub total 133307.72
Total Rs 153303.87
Rate/m2 Rs 1533.03
16 Flush ruled pointing works in boulder stone masonary wall (Cement sand 1:2) (Ref.No. 14.2.b) Unit/100m2

Cement 0.408 Mt. @Rs 83702.50 34150.62
Sand 0.57 kg @Rs 9093.00 5183.01
Sub total Rs 103233.63
Total 118718.67
Rate/m2 Rs 1187.19
17 Filling by stones in the foundation and levelling including haulage distance upto 30m (Ref.No. 6.5) Unit/each
Stone 1.20 m3 @Rs 6846.00 8215.20
Sub total 11365.20
Rate/m3 Rs 13069.98
Filling Soil in Pipeline Trenches in 20cm thick layers and hand compaction amd Water
18 (Ref.No. 2.39.d) Unit/m3
Sprinkler(Haulage distance 10m) GBMS

Rate/m3 Rs 1449.00
Making rectangular gabion box (2.0 x 1.0x 1.0m.) with two way knot incl. wire cutting, netting etc.
19 (Ref.No. 16.5.c) Per. No
complete. (Mesh size 100 x 120mm. , mesh wire 10 SWG.,selveged wire=7SWG)

GI wire 24.150 Kg. @Rs 210.25 5077.53
Selvegded Wire 3.150 Kg. @Rs 210.25 662.29
7712.32
Total Rate/no Rs 9531.45
20 Stone filling into Gabion Boxes. (Ref.No. 16.11) Unit/m3

Stone 1 m3 @Rs 6846.00 6846.00
Total Rate/m3 Rs 8131.65
21 125 mm dia. 10 kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 50 Rm
Plumber 1.50 No @ Rs 2500.00 3750.00
Helper 1.50 No @ Rs 2100.00 3150.00
Labour 3.00 No @ Rs 3450.00 10350.00
125mm dia. pipe 10Kg/cm2 50.00 Rm @Rs 1247.43 62371.50
Fuel (Petrol) 0.50 Ltr @Rs 105.00 52.50
Miscellenous 2.51 % of Labour Rs 432.98
Sub total 80106.98
Total 92123.02
Rate/Rm Rs 1842.46
Plumber 2.00 No @ Rs 2500.00 5000.00
Helper 2.00 No @ Rs 2100.00 4200.00
Labour 4.00 No @ Rs 3450.00 13800.00
Sub total 88889.80

Total 102223.27
Rate/Rm Rs 2044.46
Plumber 2.00 No @ Rs 2500.00 5000.00
Helper 2.00 No @ Rs 2100.00 4200.00
Labour 4.00 No @ Rs 3450.00 13800.00
Sub total 73686.80
Total 84739.82
Rate/Rm Rs 1694.79
Plumber 1.50 No @ Rs 2500.00 3750.00
Helper 1.50 No @ Rs 2100.00 3150.00
Labour 3.00 No @ Rs 3450.00 10350.00
Sub total 57546.98
Total 66179.02
Rate/Rm Rs 1323.58
Plumber 1.50 No @ Rs 2500.00 3750.00
Helper 1.50 No @ Rs 2100.00 3150.00
Labour 3.00 No @ Rs 3450.00 10350.00
Sub total 88595.98
Total 101885.37
Rate/Rm Rs 2037.70
Plumber 1.50 No @ Rs 3450.00 5175.00
Helper 1.50 No @ Rs 2100.00 3150.00
Labour 3.00 No @ Rs 2100.00 6300.00
110 mm dia. pipe 10Kg/cm2 50.00 Rm @Rs 966.41 48320.50
Sub total 63365.09
Total 72869.85
Rate/Rm Rs 1457.39
25 110 mm dia.6 kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 50 Rm
Plumber 1.50 No @ Rs 710.00 1065.00
Helper 1.50 No @ Rs 2100.00 3150.00
Labour 3.00 No @ Rs 2100.00 6300.00
110 mm dia. pipe 6Kg/cm2 50.00 Rm @Rs 614.73 30736.50
Sub total 41567.93
Total 47803.12
Rate/Rm Rs 956.06
26 110 mm dia. 12.5kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 50 Rm
Plumber 1.50 No @ Rs 710.00 1065.00
Helper 1.50 No @ Rs 2100.00 3150.00
Labour 3.00 No @ Rs 2100.00 6300.00
110 mm dia. pipe 12.5Kg/cm2 50.00 Rm @Rs 1170.94 58547.00
Sub total 69378.43
Total 79785.19

Rate/Rm Rs 1595.70
Plumber 1.00 No @ Rs 710.00 710.00
Helper 1.00 No @ Rs 2100.00 2100.00
Labour 2.00 No @ Rs 2100.00 4200.00
90 mm dia. pipe 10 Kg/cm2 50.00 Rm @Rs 653.37 32668.50
Sub total 39859.70
Total 45838.66
Rate/Rm Rs 916.77
Plumber 1.00 No @ Rs 3450.00 3450.00
Helper 1.00 No @ Rs 2100.00 2100.00
Labour 2.00 No @ Rs 2100.00 4200.00
Sub total 30627.48
Total 35221.60
Rate/Rm Rs 704.43
Plumber 1.00 No @ Rs 710.00 710.00
Helper 1.00 No @ Rs 2100.00 2100.00
Labour 2.00 No @ Rs 2100.00 4200.00
Sub total 31019.20
Total 35672.08
Rate/Rm Rs 713.44
Plumber 1.00 No @ Rs 2500.00 2500.00
Helper 1.00 No @ Rs 2100.00 2100.00
Labour 2.00 No @ Rs 2100.00 4200.00
Sub total 31781.13
Total 36548.30
Rate/Rm Rs 730.96
Plumber 1.00 No @ Rs 710.00 710.00
Helper 1.00 No @ Rs 2100.00 2100.00
Labour 2.00 No @ Rs 2100.00 4200.00
Sub total 21846.70
Total 25123.71
Rate/Rm Rs 502.47
Plumber 1.00 No @ Rs 710.00 710.00
Helper 1.00 No @ Rs 2100.00 2100.00
Labour 2.00 No @ Rs 2100.00 4200.00
Sub total 23701.20
Total 27256.38
Rate/Rm Rs 545.12

33 63 mm dia. 10 kg/cm2 pipe Supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 50 Rm
Plumber 1.00 No @ Rs 2500.00 2500.00
Helper 1.00 No @ Rs 2100.00 2100.00
Labour 2.00 No @ Rs 2100.00 4200.00
Sub total 33810.63
Total 38882.22
Rate/Rm Rs 777.64
Plumber 1.00 No @ Rs 710.00 710.00

Helper 1.00 No @ Rs 2100.00 2100.00
Labour 2.00 No @ Rs 2100.00 4200.00
Sub total 17397.20
Total 20006.78
Rate/Rm Rs 400.13
Plumber 1.00 No @ Rs 710.00 710.00

Helper 1.00 No @ Rs 2100.00 2100.00
Labour 2.00 No @ Rs 2100.00 4200.00
Sub total 18625.20
Total 21418.98
Rate/Rm Rs 428.37
Plumber 1.50 No @ Rs 2500.00 3750.00

Helper 1.50 No @ Rs 2100.00 3150.00
Labour 3.00 No @ Rs 2100.00 6300.00
Sub total 324580.17
Total 373267.20
Rate/Rm Rs 373.26
37 50 mm dia. 6kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 1000 Rm
Plumber 1.50 No @ Rs 710.00 1065.00

Helper 1.50 No @ Rs 2100.00 3150.00
Labour 3.00 No @ Rs 2100.00 6300.00
Sub total 139217.78
Total 160100.44
Rate/Rm Rs 160.10
Plumber 1.50 No @ Rs 710.00 1065.00

Helper 1.50 No @ Rs 2100.00 3150.00
Labour 3.00 No @ Rs 2100.00 6300.00
Sub total 169977.78
Total 195474.44
Rate/Rm Rs 195.47
Plumber 1.50 No @ Rs 2500.00 3750.00
Helper 1.50 No @ Rs 2100.00 3150.00
Labour 3.00 No @ Rs 2100.00 6300.00
Sub total 121950.17
Total 140242.70
Rate/Rm Rs 140.24
Plumber 1.00 No @ Rs 2500.00 2500.00

Helper 1.00 No @ Rs 2100.00 2100.00
Labour 3.0 No @ Rs 2100.00 6300.00
Sub total 114929.84
Total 132169.32
Rate/Rm Rs 132.16
Plumber 1.00 No @ Rs 2500.00 2500.00

Helper 1.00 No @ Rs 2100.00 2100.00
Labour 3.00 No @ Rs 2100.00 6300.00
Sub total 81179.84
Total 93356.82
Rate/Rm Rs 93.35
44 15 mm dia. GI pipe(Medium duty) supplying and laying (Ref.No. 17.4-1.1) Per 30 Rm
Plumber 0.50 No @ Rs 2500.00 1250.00

Helper 1.00 No @ Rs 2100.00 2100.00
Labour 1.00 No @ Rs 2100.00 2100.00
15 mm dia. GI pipe (Medium duty) 30.0 Rm @Rs 211.09 6332.70
Read lead paint 10.00 %of Labour 545.00
Sub total 12463.95
Total 14333.54
Rate/Rm Rs 477.78
Plumber 0.50 No @ Rs 2500.00 1250.00

Helper 1.50 No @ Rs 2100.00 3150.00
Labour 1.50 No @ Rs 2100.00 3150.00

Sub total 28341.75
Total 32593.01
Rate/Rm Rs 1086.43
Plumber 0.75 No @ Rs 2500.00 1875.00

Helper 2.00 No @ Rs 2100.00 4200.00
Labour 2.00 No @ Rs 2100.00 4200.00
Sub total 52574.48
Total 60460.65
Rate/Rm Rs 2015.35
Plumber 1.25 No @ Rs 2500.00 3125.00

Helper 2.00 No @ Rs 2100.00 4200.00
Labour 3.00 No @ Rs 2100.00 6300.00
Sub total 67718.33
Total 77876.07
Rate/Rm Rs 2595.86
Plumber 1.25 No @ Rs 2500.00 3125.00

Helper 2.00 No @ Rs 2100.00 4200.00
Labour 3.00 No @ Rs 2100.00 6300.00
Sub total 81882.83
Total 94165.25
Rate/Rm Rs 3138.84
Plumber 1.75 No @ Rs 2500.00 4375.00

Helper 2.00 No @ Rs 2100.00 4200.00
Labour 4.00 No @ Rs 2100.00 8400.00
Sub total 116014.88
Total 133417.11
Rate/Rm Rs 4447.23
58 15 and 20 mm dia Bend, elbow, union, reducer, flange, connection tap etc. for all types of fittings (Ref.No. 17.4-2.2) Per piece
0.17 of Labour 30.28
Sub total 30.28

Total 34.82
Rate/pc Rs 34.82
Sub total 41.94

Total 48.24
Rate/pc Rs 48.24
60 40,50 mm dia Bend, elbow, union, reducer, flange, connection tap etc. for all types of fittings (Ref.No. 17.4-2.2) Per piece
Sub total 57.08

Total 65.65
Rate/pc Rs 65.65
61 65,80 mm dia Bend, elbow, union, reducer, flange, connection tap etc. for all types of fittings (Ref.No. 17.4-2.2) Per piece
Sub total 75.69

Total 87.05
Rate/pc Rs 87.05
62 100 mm dia Bend, elbow, union, reducer, flange, connection tap etc. for all types of fittings (Ref.No. 17.4-2.2) Per piece
Sub total 94.31

Total 108.45
Rate/pc Rs 108.45
63 125 mm dia Bend, elbow, union, reducer, flange, connection tap etc. for all types of fittings (Ref.No. 17.4-2.2) Per piece
0.17 of Labour 115.28
Sub total 115.28

Total 132.57
Rate/pc Rs 132.57
Gabion const works including Placing in Position Tying by tightening wire closing from top tying Per. No
68 (Ref.No. 16.7.c)
wire=12SWG Box=(2.0 x 1.0x 1.0m.)
Skilled labour 0 No @ Rs 850 0
Unskilled labour 0.2 No @ Rs 580 116
Tying wire 0.7 Kg. @Rs 130.17 91.119
Selvegded Wire 0 Kg. @Rs 130.17 0
207.119
Making rectangular gabion box (2.0 x 1.0x 0.3m.) with two way knot incl. wire cutting, netting etc. Per. No
69 (Ref.No. 16.5.e)
complete. (Mesh size 100 x 120mm. , mesh wire 10 SWG.,selveged wire=7SWG)
GI wire 13.400 Kg. @Rs 130.17 1744.27
Selvegded Wire 0.250 Kg. @Rs 130.17 32.54
2067.41
Gabion const works including Placing in Position Tying by tightening wire closing from top tying Per. No
70 (Ref.No. 16.7.c)
wire=12SWG Box=(2.0 x 1.0x 0.3m.)
Gabion const works including Placing in Position Tying by tightening wire closing from top tying
70 (Ref.No. 16.7.c)
wire=12SWG Box=(2.0 x 1.0x 0.3m.)
Skilled labour 0 No @ Rs 850 0
Unskilled labour 0.12 No @ Rs 580 69.6
Tying wire 0.65 Kg. @Rs 130.17 84.6105
Selvegded Wire 0 Kg. @Rs 130.17 0
154.2105
Excavation of Hard rocks without Blasting including disposal (up to 10 m lead & 1.5 m lift) without
71 (Ref.No. 2.6.a) Unit/m3
Chisel
Sub total 2987.00
Rate/m3 Rs 3435.05

DETAILED COST ESTIMATE
Location:Narfa Bhumi RM-2 Manang Ch-0+000
Cost Estimate : RCC Intake

Amount
S.No. Description of Works Quantity Rate (Nrs) Remarks
(Nrs)
1 Foundation excavation under water in boulder and
gravel ) with disposal up to 10 m lead 2m deep
excavation and 4 m lift 5.95 m3 3756.04 22333.41
2 Stone soling work on the Base bed 1.24 m3 13069.98 16232.92
3 PCC work in 1:3:6 cement concrete for floor bed. 0.83 m3 50078.86 41465.30
4 P.C.C (1:1.5:3) for R.C.C 5.76 m3 73037.00 420400.97
6 TMT Steel (Bar Bending Schedule) 396.83 Kg. 317.41 125956.42
7 Form Work 45.10 m2 1443.36 65095.53
Making rectangular gabion box (2.0 x 1.0x 0.5m.) 2.00 nos. 9531.45 19062.89
with two way knot incl. wire cutting, netting etc.
complete. (Mesh size 100 x 120mm. , mesh wire
10 SWG.,selveged wire=7SWG)
9 Stone filling into Gabion Boxes. 2.00 m3 8131.65 16263.30
Gabion const works including Placing in Position 2.00 nos. 238.18 476.36
Tying by tightening wire closing from top tying
wire=12SWG Box=(2.0 x 1.0x 0.5m.)
10 Trashrack made of iron with fitting. 1.00 LS 10000.00 10000.00
11 100 mm GI Pipe 1 m long 1.00 Rm 4447.23 4447.23

Total = Rs 741734.3

DETAILED QUANTITY ESTIMATE
Location:Narfa Bhumi RM-2 Manang Ch-0+000
Quantity Estimate : RCC Intake
S.No. Description of Works No. Length Breadth Height Quantity Remarks

1 Foundation excavation under water in boulder
and gravel ) with disposal up to 10 m lead 2m
deep excavation and 4 m lift
Cut off Wall 1.00 8.60 0.20 1.00 1.72
Intake base 1.00 4.60 1.80 0.45 3.73
Gabion 1.00 2.00 0.50 0.50 0.50
Total 5.95 m3
2 Stone soling work on the Base bed
Intake Bed 1.00 4.60 1.80 0.15 1.24
Valve Box
0.00 0.00 0.00 0.15 0.00
Total 1.24 m3
3 PCC work in 1:3:6 cement concrete for floor
bed.
Intake Bed 1.00 4.60 1.80 0.10 0.83
Valve Box
0.00 0.00 0.00 0.10 0.00
Total 0.83 m3
4 P.C.C (1:1.5:3) for R.C.C
Bed 1.00 4.60 1.80 0.20 1.66
L-wall 1.00 5.00 0.20 1.50 1.50
S-Wall 2.00 1.80 0.20 1.50 1.08
Valve Box
Cut Off Wall 1.00 8.60 0.20 1.00 1.72
Total 5.96 m3
Deduction
Long Wall 1 2 0.2 0.5 0.20
Total 0.20 m3
Net Total 5.76 m3
5 TMT Steel (Bar Bending Schedule) Length Volume Density Mass(Kg)

Base slab
Main bar (12mm dia) 1 102 0.01154057 90.59
Distribution bar(8mm dia) 1 70 0.00352 27.63
Short wall
Vertical (12mm dia) 1 63 0.007128 55.95
Horizontal(10mm dia) 1 44 0.00345714 27.14
Long wall 7850
Vertical (12mm dia) 1 76.5 0.00865543 67.95
Horizontal(10mm dia) 1 55 0.00432143 33.92
Cut off wall
Vertical (12mm dia) 1 69.6 0.00787474 61.82
Horizontal(10mm dia) 1 51.6 0.00405429 31.83
Total 396.83 Kg.
6 Form Work
Intake
Wall exterior (Long) 1.00 5.00 1.50 7.50
Wall exterior (Short) 2.00 2.00 1.50 6.00
Wall exterior (Cutoff) 1.00 9.00 1.00 9.00
Wall Interior (Long) 1.00 4.60 1.50 6.90
Wall Interior (Short) 2.00 1.80 1.50 5.40
Wall Interior (Cutoff) 1.00 8.20 1.50 12.30
Total 47.10 m2

Deduction
Long Wall 2.00 2.00 0.50 2.00
Total 2.00 m2
NetTotal 45.10 m2
7
Making rectangular gabion box (2.0 x 1.0x
0.5m.) with two way knot incl. wire cutting,
netting etc. complete. (Mesh size 100 x 2.00 2.00 nos.
120mm. , mesh wire 10 SWG.,selveged
wire=7SWG)
`
8 Stone filling into Gabion Boxes. 2.00 2.00 0.50 1.00 2.00
Total 2.00 m3
9 Gabion const works including Placing in

Position Tying by tightening wire closing from 2.00 2.00 nos.
top tying wire=12SWG Box=(2.0 x 1.0x 0.5m.)
10 Trashrack made of iron with fitting. 1.00 1.00 LS
11 100 mm GI Pipe 1 m long 1 1.00 Rm

Location:Narfa Bhumi RM-2 Manang CH-3+400
Cost Estimate : Resorvoir Tank,Valve Box,Fittings and Barbed wire fencing

Amount
S.No. Description of Works Unit Quantity Rate (Nrs) Remarks
(Nrs)
1
E/W excavation in Foundation in BMS soil 142.47 3955.04 563461.89
m3
2 Stone soling work on the floor bed 12.47 13069.98 163015.33
m3
3
PCC work in 1:3:6 cement concrete for floor bed. 4.32 50078.86 216315.64
m3
4 P.C.C (1:1.5:3) for R.C.C 40.20 73037.00 2935999.75
5 P.C.C (1:2:4) for R.C.C m3 0.74 58977.61 43790.88
6 TMT Steel (Bar Bending Schedule)

kg 3137.48 317.41 995855.75
7 Form Work
m2 156.38 1443.36 225712.63
8 Barbed wire fencing
Rm 218.20 245.24 53510.82
`
9
Supply and fixing of steel angles (50 mm x 50 mm
Kg 52.19 225.46 11767.08
x 5 mm) as per the instruction of site-engineer
10 Trashrack made of iron with fitting. LS 1.00 10000.00 10000.00
11 RVT Fittings
11.1 Inlet 4"size
a G.I. Elbow 4" pcs 2.00 3012.20 6024.40
b G.I. Socket 4" pcs 1.00 1896.70 1896.70
c G.I. Union 4" pcs 1.00 5662.95 5662.95
d GI Pipe 4" (0.65+0.4+1.8) m 2.85 4447.23 12674.61
Sub Total Rs 26258.66
11.2 Outlet1 125 mm

a G.I. Pipe 125 mm dia 1 meter long m 1.00 2639.57 2639.57
b G.I.Tee 125/125/80 pcs 1.00 8733.45 8733.45
c G.I. Pipe 80 mm dia 0.5 mm long m 0.50 3138.84 1569.42
d Gate Valve 80mm pcs 1.00 14289.69 14289.69
e 80/90 GI HDPE Flange Set pcs 1.00 2863.35 2863.35
f G.I. Pipe 125 mm dia 1 meter long m 1.00 2639.57 2639.57
g Gate Valve 125mm pcs 1.00 28515.05 28515.05
h 125/140 GI HDPE Flange Set pcs 1.00 5687.07 5687.07
11.3 Washout (4")

a G.I. Elbow-4" pcs 1.00 3012.20 3012.20
b GI Nipple 4" 150mm Long pcs 3.00 667.08 2001.25
c Gate Valve- 4" pcs 1.00 28536.45 28536.45
d G.I PIPE 4" (0.25+1.35) m 1.60 4447.23 7115.57
e GI Union 4" pcs 1.00 5662.95 5662.95
f HDPE 110mm/ 6kg-cm2 m 2.00 956.06 1912.12

Amount
S.No. Description of Works Unit Quantity Rate (Nrs) Remarks
(Nrs)
11.4 Overflow(4")
a G.I. Elbow-4" pcs 2.00 3012.20 6024.40
b GI pipe-4" (0.25+1.3+0.35) m 1.90 4447.23 8449.74
c GI Nipple 4" 150mm Long pcs 1.00 667.08 667.08
Total = Rs 5376007.4

Quantity Estimate : Resorvoir Tank,Valve Box,Fittings and Barbed wire fencing

Size of the Tank
Length 12 Height
Width 5 2
1 E/W excavation in Foundation in BMS soil
RVT
Levelling ground 1.00 13.10 4.00 0.40 20.96
RVT 1.00 13.10 6.10 1.48 118.27
Valve Box
1 1.80 1.80 1.00 3.24
142.47 m3
2 Stone soling work on the floor bed
RVT
Bed 1.00 13.10 6.10 0.15 11.99
Valve Box
1.00 1.80 1.80 0.15 0.49
12.47 m3
bed. RVT
Bed 1.00 13.10 6.10 0.05 4.00
Valve Box
1.00 1.80 1.80 0.10 0.32
4.32 m3
4 P.C.C (1:1.5:3) for R.C.C
Bed 1.00 13.10 6.10 0.28 22.37
L-wall 2.00 12.50 0.25 2.00 12.50
S-Wall 2.00 5.00 0.25 2.00 5.00
Valve Box
Cover 1.00 1.80 1.80 0.10 0.32
40.20 m3
5 P.C.C (1:2:4) for R.C.C

Valve Box Wall 1 6.6 0.15 0.75 0.74 m3

Base Slab
Main Top Bar(16mm Dia) 1 805.2 0.16196023 1271.39
Main Bottom Bar(12mm Dia) 1 420.9 0.04762183 373.83
Distribution Bar(8mm Dia) 1 1152.8 0.05796937 455.06
Short Wall
Vertical Bar(8mm Dia) 1 288 0.01448229 113.69
Outside Horizontal(12mm Dia)= 1 171 0.01934743 7850 151.88
Inside Horizontal(10mm Dia)= 1 159.6 0.01254 98.44
Long Wall
Horizontal Distribution Bar(8mm Dia) 1 711.2 0.0357632 280.74
Outside Vertical(10mm Dia)= 1 348.1 0.02735071 214.70
Inside Vertical(8mm Dia)= 1 450.3 0.02264366 177.75
say 3137.48
3137.48 Kg.
7 Form Work
RVT

Wall exterior 2.00 12.50 2.00 50.00

2.00 5.50 2.00 22.00
Wall interior 2.00 12.00 2.00 48.00
2.00 5.00 2.00 20.00
Valve Box
Cover 2.00 1.80 1.80 6.48
Wall exterior 4.00 1.80 0.75 5.40
Wall interior 4.00 1.50 0.75 4.50
156.38 m2

1.00 218.20 218.20 Rm.
`
9 14 numbers of 1 m length
Supply and fixing of steel angles (50 mm x 50 @3.728 kg/m
mm x 5 mm) as per the instruction of site-
engineer 52.19
52.19 kg
11 RVT Fittings
11.1 Inlet 4"size
a G.I. Elbow 4" 2.00 2.00 pcs
b G.I. Socket 4" 1.00 1.00 pcs
c G.I. Union 4" 1.00 1.00 pcs
d GI Pipe 4" (0.65+0.4+1.8) 2.85 2.85 mtr
Sub Total
11.2 Outlet
a G.I. Pipe 125 mm dia 1 meter long 1 1.00 mtr
b G.I.Tee 125/125/80 1 1.00 pcs
c G.I. Pipe 80 mm dia 0.5 mm long 0.5 0.50 mtr
d Gate Valve 80mm 1 1.00 pcs
e 80/90 GI HDPE Flange Set 1 1.00 pcs
f G.I. Pipe 125 mm dia 1 meter long 1 1.00 mtr
g Gate Valve 125mm 1 1.00 pcs
h 125/140 GI HDPE Flange Set 1 1.00 pcs
Sub Total
11.3 Washout (4")

a G.I. Elbow-4" 1.00 1.00 pcs
b GI Nipple 4" 150mm Long 3.00 3.00 pcs
c Gate Valve- 4" 1.00 1.00 pcs
d G.I PIPE 4" (0.25+1.35) 1.60 1.60 mtr
e GI Union 4" 1.00 1.00 pcs
f HDPE 110mm/ 6kg-cm2 2.00 2.00 mtr
Sub Total
11.4 Overflow(4")
a G.I. Elbow-4" 2.00 2.00 pcs
b GI pipe-4" (0.25+1.3+0.35) 1.90 1.90 mtr
c GI Nipple 4" 150mm Long 1.00 1.00 pcs

DETAILED QUANTITY AND COST ESTIMATE
Quantity and Cost Estimate of : Resorvoir Tank,Valve Box,Fittings and Barbed wire fencing
Size of the Tank
Length 14 Height 2
Width 7
Rate per unit Amount
(Rs.) (Rs.)
RVT

RT 1.00 15.10 8.10 1.50 183.47
Valve Box
1 1.80 1.80 0.35 1.13
221.29 m3 3955.04 875218.71168
RVT
Bed 1.00 15.10 8.10 0.15 18.35
Valve Box
1.00 1.80 1.80 0.15 0.49
18.83 m3 13069.98 246140.40
3 PCC work in 1:3:6 cement concrete for
floor bed.
RVT
Bed 1.00 15.10 8.10 0.10 12.23

Valve Box
1.00 1.80 1.80 0.10 0.32
12.56 m3 50078.86 628740.09
4 P.C.C (1:1.5:3) for R.C.C
Bed 1.00 15.10 8.10 0.15 18.35
L-wall 2.00 14.50 0.25 2.00 14.50
S-Wall 2.00 7.00 0.25 2.00 7.00
Valve Box
Cover 1.00 1.80 1.80 0.10 0.32
40.17 m3 73037.00 2933932.8
5 RR masonary work in CM 1:6
Valve Box
1.00 5.60 0.40 0.75 1.68 m3 17457.69 29328.92
6 Tor Steel @1.0 % of item no 4

say 3153.38
3153.38 Kg. 317.41 1000904.53
7 Form Work
RVT
Wall exterior 2.00 14.50 2.00 58.00
2.00 7.50 2.00 30.00
Wall interior 2.00 14.00 2.00 56.00
2.00 7.00 2.00 28.00
Valve Box
2.00 1.80 1.80 6.48
178.48 m2 1443.36 257610.89

8 12.5 mm thick 1:4 C/S plaster
RVT
Bed 1.00 14.00 7.00 98.00
L-wall 2.00 14.00 2.00 56.00
S-Wall 2.00 7.00 2.00 28.00
Valve Box
Inside 4.00 1.00 0.75 3.00
outside 4.00 1.80 0.75 5.40
190.40 m2 1533.03 291888.91
9 3 mm thick cement punning
Bed 1.00 14.00 7.00 98.00
L-wall 2.00 14.00 2.00 56.00
S-Wall 2.00 7.00 2.00 28.00
182.00 m2 1136.86 206908.52
11.00 9.50 104.50
104.50 Rm 2182.54 228075.43
11 13 numbers of 2.6 m
Suppy and fixing of steel angles (50 mm x 50 length @3.728 kg/m
engineer 126.01
126.01 kg 225.46 28409.09
12 Trashrack made of iron with fitting. 1.00 1.00 LS 10000.00 10000.00
13 RVT Fittings
13.1 Inlet 4"size
a G.I. Elbow 4" 2.00 2.00 pcs 1357.17 2714.34
b G.I. Socket 4" 1.00 1.00 pcs 1199.80 1199.80
c G.I. Union 4" 1.00 1.00 pcs 2764.95 2764.95
d GI Pipe 4" (0.65+0.4+1.8) 2.85 2.85 mtr 4447.23 12674.61
13.2 Outlets 3" size For 1 nos outlets
a G.I. Elbow 3" 1.00 1.00 pcs 1357.17 1357.17
b G.I. Elbow -1/2" 2.00 2.00 pcs 86.57 173.14
c G.I. Union 3" 1.00 1.00 pcs 2051.95 2051.95
d G.I. Union -1/2" 1.00 1.00 pcs 178.57 178.57
e G.I. Nipple 3" 75mm long 2.00 2.00 pcs 713.98 1427.96
f GI Nipple -1/2" (75 mm long) 1.00 1.00 pcs 193.58 193.58
g G.I.Equal Tee-1/2" 1.00 1.00 pcs 116.47 116.47
h G.I.Reducing Tee3" *1/2 1.00 1.00 pcs 187.77 187.77
i Brass Union 3" 1.00 1.00 pcs 8701.25 8701.25
j Brass Gate Valve 3" 1.00 1.00 pcs 28222.39 28222.39
k G.I. Pipe3" (0.4 +1.6) 2.00 2.00 mtr 4447.23 8894.46
l G.I. Pipe -1/2" (0.5+0.6+1.2) 2.30 2.30 mtr 477.78 1098.89
13.3 Washout
a G.I. Elbow-2" 1.00 1.00 pcs 320.07 320.07
b GI Nipple 2" 3.00 3.00 pcs 216.27 648.80
c Brass Gate Valve- 2" 1.00 1.00 pcs 4991.31 4991.31
d G.I PIPE 2" (0.25+1.35) 1.60 1.60 mtr 2015.35 3224.56
e Brass union 2" 1.00 1.00 pcs 1548.43 1548.43
f HDPE 63mm/ 4kg-cm2 5.00 5.00 mtr 428.37 2141.85
13.4 Overflow
a G.I. Elbow-2" 2.00 2.00 pcs 320.07 640.14
b GI pipe-2" (0.25+1.3+0.35) 1.90 1.90 mtr 2015.35 3829.17
c GI Nipple 2" 1.00 1.00 pcs 216.27 216.27
70164.20
Total of RVT,Fittings and Barbed wire
6807322.5
fencing =

Quantity Estimate of : Sump Well

(Rs.) (Rs.)
1 Earthwork excavation under shallow
water depth in hard gravel mixed soils
(dia. of gravel < 10 cm) with disposal
up to 10 m lead 6 m deep excavation
and 7.5 m lift
a Well pi()/4*(2.3+.3*2)^
1 6.61 11.00 72.650 2
72.65 m3 3756.040 272876.306
2 E/W in back filling @ 67 % of
excavation quantity
0.67 48.68 m3 1449.000 70530.800
a Well 1 6.61 0.20 1.320

1.32 m3 13069.980 17252.374
4 PCC work in 1:1.5:3 cement concrete

for RCC Rings
a Well
1 1.01 12.00 12.150
12.15 m3 73037.00 887399.55

5 Reinforcement Steel bar
1.5% of concrete volume 1430.66 Kg. 317.41 454101.52
6 Form work
2 7.23 12.00 173.410
1443.360 250293.058
173.41 m2
7 Supplying and fitting, fixing required
perforated pipes, filters and all other
accessories as per instructions, all
complete.
L.S. 50000.00
8 Trashrack made of iron with fitting.

L.S. 10000.00
Total of Sump Well Rs. 2012453.61

Cost Estimate : Resorvoir Tank,Valve Box,Fittings and Barbed wire fencing

Amount
(Nrs)
58.87 m3 3955.04 232836.37
2 Stone soling work on the floor bed 5.47 m3 13069.98 71460.12
3 PCC work in 1:3:6 cement concrete for floor bed. 1.98 m3 50078.86 99381.50
4 P.C.C (1:1.5:3) for R.C.C 16.80 m3 73037.00 1227153.06
5 P.C.C (1:2:4) for R.C.C 0.74 m3 58977.61 43790.875425
6 TMT Steel (Bar Bending Schedule) 1272.79 Kg. 317.41 403991.49
7 Form Work 100.38 m2 1443.36 144884.47
8 Barbed wire fencing 132.20 Rm. 245.24 32420.40

`
9 52.19 kg 225.46 11767.08
Supply and fixing of steel angles (50 mm x 50 mm

x 5 mm) as per the instruction of site-engineer
10 Trashrack made of iron with fitting. 1.00 LS 10000.00 10000.00
11 RVT Fittings
11.1 Inlet 4"size
a G.I. Elbow 4" 2.00 pcs 3012.20 6024.40
b G.I. Socket 4" 1.00 pcs 1896.70 1896.70
c G.I. Union 4" 1.00 pcs 5662.95 5662.95
d GI Pipe 4" (0.65+0.4+1.8) 2.85 mtr 4447.23 12674.61
11.2 Outlet 1 80mm

a G.I. Pipe 100 mm dia 1 meter long 1.00 mtr 2639.57 2639.57
b GI Reducer 100/80 1.00 pcs 1494.20 1494.20
c G.I. Pipe 80 mm dia 0.5 mm long 0.50 mtr 3138.84 1569.42
d Gate Valve 80mm 1.00 pcs 14289.69 14289.69
e 80/90 GI HDPE Flange Set 1.00 pcs 2863.35 2863.35
11.3 Washout (4")

a G.I. Elbow-4" 1.00 pcs 3012.20 3012.20
b GI Nipple 4" 150mm Long 3.00 pcs 667.08 2001.25
c Gate Valve- 4" 1.00 pcs 28536.45 28536.45
d G.I PIPE 4" (0.25+1.35) 1.60 mtr 4447.23 7115.57
e GI Union 4" 1.00 pcs 5662.95 5662.95
Amount
(Nrs)
f HDPE 110mm/ 6kg-cm2 2.00 mtr 956.06 1912.12
11.4 Overflow(4")
a G.I. Elbow-4" 2.00 pcs 3012.20 6024.40
b GI pipe-4" (0.25+1.3+0.35) 1.90 mtr 4447.23 8449.74
c GI Nipple 4" 150mm Long 1.00 pcs 667.08 667.08
Total = Rs 2390182.0

Quantity Estimate : Resorvoir Tank,Valve Box,Fittings and Barbed wire fencing

Size of the Tank
Length 7 Height
Width 3 2
RVT
RVT 1.00 8.10 4.10 1.48 49.15
Valve Box
1 1.80 1.80 1.00 3.24
58.87 m3
RVT
Bed 1.00 8.10 4.10 0.15 4.98
Valve Box
1.00 1.80 1.80 0.15 0.49
5.47 m3
bed. RVT
Bed 1.00 8.10 4.10 0.05 1.66
Valve Box
1.00 1.80 1.80 0.10 0.32
1.98 m3
4 P.C.C (1:1.5:3) for R.C.C
Bed 1.00 8.10 4.10 0.18 5.98
L-wall 2.00 7.50 0.25 2.00 7.50
S-Wall 2.00 3.00 0.25 2.00 3.00
Valve Box
Cover 1.00 1.80 1.80 0.10 0.32
16.80 m3
5 P.C.C (1:2:4) for R.C.C

Valve Box Wall 1 6.6 0.15 0.75 0.74 m3

Base Slab
Main Top Bar(12mm Dia) 1 303.4 0.03432754 269.47
Main Bottom Bar(12mm Dia) 1 336.2 0.03803863 298.60
Distribution Bar(8mm Dia) 1 340.2 0.0171072 134.29
Short Wall
Vertical Bar(8mm Dia) 1 176 0.00885029 69.47
Outside Horizontal(8mm Dia)= 1 88.8 0.00446537 7850 35.05
Inside Horizontal(10mm Dia)= 1 103.6 0.00814 63.90
Long Wall
Horizontal Distribution Bar(8mm Dia) 1 431.2 0.0216832 170.21
Outside Vertical(10mm Dia)= 1 204.4 0.01606 126.07
Inside Vertical(8mm Dia)= 1 267.8 0.01346651 105.71
say 1272.79
1272.79 Kg.
7 Form Work
RVT

Wall exterior 2.00 7.50 2.00 30.00

2.00 3.50 2.00 14.00
Wall interior 2.00 7.00 2.00 28.00
2.00 3.00 2.00 12.00
Valve Box
Cover 2.00 1.80 1.80 6.48
Wall exterior 4.00 1.80 0.75 5.40
Wall interior 4.00 1.50 0.75 4.50
100.38 m2

1.00 132.20 132.20 Rm.
`
9 14 numbers of 1 m length
Supply and fixing of steel angles (50 mm x 50 @3.728 kg/m
engineer 52.19
52.19 kg
11 RVT Fittings
11.1 Inlet 4"size
a G.I. Elbow 4" 2.00 2.00 pcs
b G.I. Socket 4" 1.00 1.00 pcs
c G.I. Union 4" 1.00 1.00 pcs
d GI Pipe 4" (0.65+0.4+1.8) 2.85 2.85 mtr
11.2 Outlet 1 80mm

a G.I. Pipe 100 mm dia 1 meter long 1 1.00 mtr
b GI Reducer 100/80 1 1.00 pcs
c G.I. Pipe 80 mm dia 0.5 mm long 0.5 0.50 mtr
d Gate Valve 80mm 1 1.00 pcs
e 80/90 GI HDPE Flange Set 1 1.00 pcs
11.3 Washout (4")

a G.I. Elbow-4" 1.00 1.00 pcs
b GI Nipple 4" 150mm Long 3.00 3.00 pcs
c Gate Valve- 4" 1.00 1.00 pcs
d G.I PIPE 4" (0.25+1.35) 1.60 1.60 mtr
e GI Union 4" 1.00 1.00 pcs
f HDPE 110mm/ 6kg-cm2 2.00 2.00 pcs
11.4 Overflow(4")
a G.I. Elbow-4" 2.00 2.00 pcs
b GI pipe-4" (0.25+1.3+0.35) 1.90 1.90 mtr
c GI Nipple 4" 150mm Long 1.00 1.00 pcs

Operation and Maintenance Cost

Operation Cost
Delivery Discharge 6.11 lps
Working hour 12 hr
Water Delivered per annum 96342.48 m3
Electricity cost 3.125 per unit
Pump Power 25 Hp
Pump power 18.5 Kw
Pumping hour per annum @ 12 hr/day 4380 hour per annum
Electricity charge for a 18.5 KW pump @Rs. 3.125 per unit 253218.75 per annum
Total Electricity For 2 Pumps 506437.5 per annum
Cost of Pump operator 48000 per annum
Total operation cost 554,437.50 Per annum
Maintenance cost
(Assuming one servicing per year)
Pump pull out and reinstallation 10000
Replacing of bush and spare parts 10000
Service charge and unforseen expenditure 10000
Total 30,000.00 Per annum
Total Operation and Maintenance Cost 584,438.00 Per annum

Quantity Estimate:Main Line and Distribution Line

1 Earthwork in excavation in BMS soil
a) For main pipe line 1 3580.00 0.30 0.40 429.60m3 WUA(NON)
b) for Distribution pipe line 1 1450.00 0.30 0.40 174.00m3 WUA(NON)
2 Earthwork in back filling 80 % of E/W Excavation of 1.a+b 482.88 m3 WUA(NON)
3 Main pipeline
110 mm.dia. HDPE pipe (6kg/cm2) 1 1365 1365 Rm.
110 mm.dia. HDPE pipe (12.5kg/cm2) 1 1110 1110 Rm.
4 Distribution Pipe Line

140 mm. dia. HDPE pipe (6kg/cm2) supplying, 1 420.00 420 Rm.
laying
125 mm.anddia.
fitting
HDPEwork with
pipe butt weldsupplying,
(6kg/cm2) joints.
1 305.00 305 Rm.
laying
90 mm.and
dia.fitting
HDPEwork
pipewith butt weld
(6kg/cm2) joints.
supplying, 1 305.00 305 Rm.
laying
75 mm.and
dia.fitting
HDPEwork
pipewith butt weld
(6kg/cm2) joints.
supplying, 1 420.00 420 Rm.
laying and fitting work with butt weld joints.
6 Outlet C1 Fittings(Ch-3+800)
140/125 GI HDPE flange Set 1 1.00 nos.
GI 125mm Pipe 1m Long 2 1.00 2.00 Rm
125/125/65 GI Unequal Tee 1 1.00 nos.
GI 65mm Pipe 0.5m Long 1 0.50 0.50 Rm.
65mm Gate Valve 1 1.00 nos.
GI Reducer 125/100 1 1.00 nos.
GI 100mm Pipe 1m Long 1 1.00 1.00 Rm.
GI 100mm Pipe 1 m Long 2 1.00 2.00 Rm.
100/80 GI Reducer 1 1.00 nos.
GI 80mm Pipe 0.5 m Long 1 1.00 1.00 Rm.
80/65 GI Reducer 1 1.00 nos.

GI 65mm Pipe 0.5 m Long 3 0.50 1.50 Rm
65/65/65 GI Equal Tee 1 1.00 nos.
10 Miscellenous Costs 1 L.S

Cost Estimate:Main Line and Distribution Line
S.No. Description of Works Quantity Rate (Nrs) Amount (Nrs) Remarks
1 Earthwork in excavation in BMS soil

For main pipe line 429.60m3 3955.04 1699085.18 WUA(NON)
for Distribution pipe line 174.00m3 3955.04 688176.96 WUA(NON)
2 Earthwork in back filling 482.88 m3 621.86 300283.76 WUA(NON)
3 Main pipeline
110 mm.dia. HDPE pipe (6kg/cm2) 1365 Rm. 956.06 1305021.90
110 mm.dia. HDPE pipe (12.5kg/cm2) 1110 Rm. 1595.70 1771227.00
4 Distribution Pipe Line

140 mm. dia. HDPE pipe (6kg/cm2) supplying, 420 Rm. 1694.79 711811.80
laying
125 mm.anddia.
fitting
HDPEwork with
pipe butt weldsupplying,
(6kg/cm2) joints.
305 Rm. 1323.58 403691.90
140/125 GI HDPE flange Set 1.00 nos. 5683.14 5683.14
GI 125mm Pipe 1m Long 2.00 Rm. 2635.64 5271.28
125/125/65 GI Unequal Tee 1.00 nos. 6453.64 6453.64
GI 65mm Pipe 0.5m Long 0.50 Rm. 1068.54 534.27
65mm Gate Valve 1.00 nos. 11930.29 11930.29
GI Reducer 125/100 1.00 nos. 6714.69 6714.69
GI 100mm Pipe 1m Long 1.00 Rm. 1912.71 1912.71
100mm Gate Valve 1.00 nos. 28531.76 28531.76
GI 100mm Pipe 1 m Long 2.00 Rm. 1912.71 3825.42
65mm Gate Valve 1.00 nos. 11930.29 11930.29
100/80 GI Reducer 1.00 nos. 2028.79 2028.79
GI 80mm Pipe 0.5 m Long 1.00 Rm. 1304.29 1304.29
80mm Gate Valve 1.00 nos. 14322.29 14322.29
65mm Gate Valve 1.00 nos. 11930.29 11930.29

S.No. Description of Works Quantity Rate (Nrs) Amount (Nrs) Remarks
80/65 GI Reducer 1.00 nos. 2028.79 2028.79

65mm Gate Valve 1.00 nos. 11930.29 11930.29
65/65/65 GI Equal Tee 1.00 nos. 1528.54 1529.54
65mm Gate Valve 2.00 nos. 11930.29 11932.29
10 Miscellenous Costs L.S 20000.00
Total = Rs. 9522685.34

Cost Estimate:Break Pressure Tank
S.N. Description of work Quantity Unit Rate(NRs) Amount (NRs) Remarks
Earthwork in excavation for foundation in BGMS soil.

1 2.47 Cu.m 3756.04 9281.77
including disposal upto 10m.
2 Dry stone soling work 1.24 Cu.m 13069.98 16149.00
3 P CC in 1:3:6 0.82 Cu.m 50078.86 41250.95
4 Rubble Masonary in 1:4 c/s ratio 3.64 Cu.m 46697.06 170133.73
5 PCC 1:2:4 for RCC lined canal 0.60 Cu.m 58977.61 35310.70
6 Tor steel @ .8% of item no, 4 37.60 Kg 317.41 11934.23
7 Wooden Formwork 7.40 Sq.m 1443.36 10675.70
8 Fittings for Structure

110/100 GI HDPE flange set 1.00 Nos Err:509 Err:509
100 mm GI 1 m long pipe 6.00 Rm Err:509 Err:509
100 mm Gate Valve 2.00 Nos Err:509 Err:509
100 mm GI Elbow 2.00 Nos 3012.20 6024.40
50 mm GI 1 m long pipe for Overflow 1.00 Nos 2015.35 2015.35
50 mm GI 1 m long pipe for Washout 1.00 Nos 2015.35 2015.35
50 mm Washout Valve 1.00 Nos 6670.10 6670.09
Total = Rs. Err:509
Estimated by: Checked by: Forwarded by: Approved by:


Quantity Estimate:Break Pressure Tank
S.N. Description of work No. Length Breadth Height Quantity Unit Remarks
Earthwork in excavation for foundation in

1
BGMS soil. including disposal upto 10m.
For Inlet box 1.00 1.01 0.86 0.30 0.26
For Main Chamber 1.00 2.60 2.50 0.30 1.95
For Outlet box 1.00 1.01 0.86 0.30 0.26
Total 2.47 Cu.m
2 Dry stone soling work

For Inlet box 1.00 1.01 0.86 0.15 0.13
For Main Chamber 1.00 2.60 2.50 0.15 0.98
For Outlet box 1.00 1.01 0.86 0.15 0.13
Total 1.24 Cu.m
3 P CC in 1:3:6
For Inlet box 1.00 1.01 0.86 0.10 0.09
For Main Chamber 1.00 2.60 2.50 0.10 0.65
For Outlet box 1.00 1.01 0.86 0.10 0.09
Total 0.82 Cu.m
4 Rubble Masonary in 1:4 c/s ratio
For Inlet and Outlet box walls 2.00 2.42 0.23 0.42 0.47
For Inlet and Outlet box base 2.00 0.91 0.76 0.23 0.32
For Main Chamber 1.00 7.40 0.35 0.75 1.94
1.00 6.92 0.23 0.58 0.92
Total 3.64 Cu.m
4 PCC 1:2:4 for RCC lined canal
For Inlet and Outlet Cover 2.00 0.91 0.76 0.15 0.21
For Main Chamber Cover 1.00 1.62 1.62 0.15 0.39
Total 0.60 Cu.m
5 Tor steel @ .8% of item no, 4 37.60

Total 37.60 Kg
6 Wooden Formwork
For bed of Inlet and Outlet 2.00 3.74 0.10 0.75
For Cover of Inlet and Outlet 2.00 0.91 0.76 1.38
2.00 3.34 0.100 0.67
For bed of Main Chamber 1.00 10.20 0.10 1.02
1.00 1.62 1.62 2.61
1.00 6.46 0.15 0.97
Total 7.40 Sqm
7 Fittings for Structure
110/100 GI HDPE flange set 1.00 1.00 Nos
100 mm GI 1 m long pipe 6.00 6.00 Rm
100 mm Gate Valve 2.00 2.00 Nos
100 mm GI Elbow 2.00 2.00 Nos
50 mm GI 1 m long pipe for Overflow 1.00 1.00 Nos
50 mm GI 1 m long pipe for Washout 1.00 1.00 Nos
50 mm Washout Valve 1.00 1.00 Nos
Estimated By: Checked By: Forwarded By: Approved By:

8m Pipe Crossing CH-0+525 At E

No of Crossings 4
Quantity Estimate :Pipe Protection for depletion
1 Excavation in BGMS Soil 16 0.1 0.1 0.6 0.096 m3

2 PCC 1:3:6 16 0.05 0.05 0.6 0.024 m3
3 Filling For Surface Levelling(Triangular) 4 0.5 0.4 0.4 0.320 m3
3 Supply of Materials
3.1 GI Pipe 50mm dia 8 10 80.00 Rm.
3.2 GI Pipe 25mm dia 4 6.75 27.00 Rm.
3.3 GI Wire For Binding 4 5.00 kg

Pipe Protection CH-2+250 TO CH-2+280(30 Metre)
Quantity Estimate :Pipe Protection and Crossing
Construction of Pipe protection
1
Making rectangular gabion box (2.0 x 1x
0.3m.) with two way knot incl. wire
cutting, netting etc. complete. (Mesh size
100 x 120mm. , mesh wire 10
SWG.,selveged wire=7SWG)
15 15.00 nos.
2
Gabion const works including Placing in
Position Tying by tightening wire closing
from top tying wire=12SWG Box=(2.0 x
1.0x 0.3m.) 15 15.00 nos.
3
Stone filling into Gabion Boxes.
15 2.00 1 0.30 9.00 m3
4 Excavation of Hard rocks without

Blasting including disposal (up to 10 m
lead & 1.5 m lift) without Chisel
15 0.5*0.5*1+0.5*0.5*0.5 5.63 m3

8m Pipe Crossing Err:509
Cost Estimate:Pipe Protection for Depletion

S.No. Description of Works Quantity Remarks
(Rs.) (Rs.)
1 Excavation in BGMS Soil 0.096 m3 3756.04 360.57984
2 PCC 1:3:6 0.024 m3 50078.86 1201.89264
3 Filling For Surface Levelling(Triangular) 0.320 m3 621.86 198.9952
3 Supply of Materials
3.1 GI Pipe 50mm dia 80.00 Rm. 2015.35 161228.00 Incl Weld
3.2 GI Pipe 25mm dia 27.00 Rm. 1086.43 29333.61 Incl Weld
3.3 GI Wire For Binding 5.00 kg 241.79 1208.94
Total= Rs. 193532.02

Pipe Protection CH-2+250 TO CH-2+280(30 Metre)
Cost Estimate:Pipe Protection for Depletion

S.No. Description of Works Quantity Remarks
(Rs.) (Rs.)
Construction of Pipe protection
1
Making rectangular gabion box (2.0 x
1x 0.3m.) with two way knot incl. wire
cutting, netting etc. complete. (Mesh
size 100 x 120mm. , mesh wire 10
SWG.,selveged wire=7SWG)
15.00 nos. 2410.07 36150.98
2
Gabion const works including Placing
in Position Tying by tightening wire
closing from top tying wire=12SWG
Box=(2.0 x 1.0x 0.3m.) 15.00 nos. 177.34 2660.11
3
Stone filling into Gabion Boxes.
9.00 m3 8131.65 73184.85
4 Excavation of Hard rocks without

Blasting including disposal (up to 10
m lead & 1.5 m lift) without Chisel
5.63 m3 3435.05 19322.16
Sub Total= Rs. 131318.09

Gandaki Province
Manang
Humda Irrigation Sub-Project
SUMMARY OF QUANTITY & COST(EXCLUDING VAT)

Rate Per
SN Description of Work Unit RVT-120 RCC Intake Field Outlet Pipe Pipe Protection Cable Crossing Total Total Amount
Unit
Foundation excavation under water in boulder and gravel ) with
disposal up to 10 m lead 2m deep excavation and 4 m lift
1
m3 5.95 5.95 3756.04 22333.41
2 Earthwork excavation in BMS soil m3 142.47 7.91 603.60 12.71 766.69 3955.04 3032292.78
3 Rubble Masonary Works (1:4)

m3 9.00 9.00 46697.06 420273.54
4 E/W in Back Filling m 3
4.75 482.88 487.63 621.86 303236.60
Excavation of Hard rocks without Blasting including disposal (up
to 10 m lead & 1.5 m lift) without Chisel
5
m3 5.63 5.63 3435.05 19322.16
6 P.C.C works for 1:3:6 concrete mix m3 4.32 0.83 1.19 6.34 50078.86 317274.62
7 P.C.C works for 1:2:4 for R.C.C m3 0.74 8.78 3.71 13.23 58977.61 780480.20
8 P.C.C works for 1:1.5:3 for R.C.C m3 40.20 5.76 45.95 73037.00 3356400.73
9 Reinforcements kg 3137.48 396.83 413.58 67.24 4015.13 317.41 1274427.55
10 Formwork m2 156.38 45.10 71.12 12.48 285.08 1443.36 411473.07
11 Stone soling works m3 12.47 1.24 1.96 15.68 13069.98 204891.54
12 Stone filling into Gabion Boxes. m3 2.00 9.00 11.00 8131.65 89448.15
13 Making rectangular gabion box (2.0 x 1.0x 0.5m.) with two way
knot incl. wire cutting, netting etc. complete. (Mesh size 100 x
120mm. , mesh wire 10 SWG.,selveged wire=7SWG) No 2.00 2.00 9531.45 19062.89
Gabion const works including Placing in Position Tying by

14
tightening wire closing from top tying wire=12SWG Box=(2.0 x
1.0x 0.5m.) No 2.00 2.00 238.18 476.36
15 Barbed wire fencing Rm 218.20 218.20 245.24 53510.82
Making rectangular gabion box (2.0 x 1x 0.3m.) with two way knot
16 incl. wire cutting, netting etc. complete. (Mesh size 100 x 120mm. ,
mesh wire 10 SWG.,selveged wire=7SWG)
No 15.00 15.00 2410.07 36150.98

Rate Per
SN Description of Work Unit RVT-120 RCC Intake Field Outlet Pipe Pipe Protection Cable Crossing Total Total Amount
Unit
Gabion const works including Placing in Position Tying by

17
tightening wire closing from top tying wire=12SWG Box=(2.0 x
1.0x 0.3m.) No 15.00 15.00 177.34 2660.11
Suppy and fixing of steel angles (50 mm x 50 mm x 5 mm) as per

18 Kg 52.19 225.46
the instruction of site-engineer
52.19 11767.08
140 mm. dia. HDPE pipe(6 kg/cm2) supplying, laying and fitting
19 work with butt weld joints. Rm 1694.79
420.00 420.00 711811.80
305.00 305.00 403691.90
110 mm. dia. HDPE pipe (6 kg/cm2) supplying, laying and fitting
work with butt weld joints.
21 Rm 956.06
1365.00 1365.00 1305021.90
370.00 370.00 539234.30
110 mm. dia. HDPE pipe(12.5 kg/cm2) supplying, laying and
23 fitting work with butt weld joints. Rm 1595.70
1110.00 1110.00 1771227.00
735.00 735.00 1497709.50
305.00 305.00 214851.15
75 mm. dia. HDPE pipe (6 kg/cm2) supplying, laying and fitting
420.00 420.00 211037.40
27 Cable wire 36 mm dia Rm 3178.10

120.00 120.00 381372.00
28 Suspender Rm 434.14
50.00 50.00 21707.00
22 Fittings and Miscellenous
LS 166577.61 14447.23 40000.00 180554.49 40000.00 441579.33 1.00 441579.33
Total 5376007.39 741734.34 911197.13 9522685.34 131318.09 1171783.57 17854725.86 17854725.86

Summary of Project Costs
Project:Tuka Irrigation Project GCA = 25 Ha
Location:Ajayameru RM-4 Dadeldhura NCA = 22 Ha
S.No Project Component Unit Quantity Amount
A Civil Works
1 RVT,Valve Box, and Barbed Wire Fencing-120 Cu.m No. 1.00 5376007.37
3 Field Outlets No. 4.00 911197.13
4 RCC Intake No. 1.00 741734.32
5 Pipelines No. 1.00 9522685.34
6 Pipe Protection No. 1.00 131318.09
7 Cable Crossing 50 metre No. 1.00 1169254.27
Sub Total (A) 17852196.52
A1 Government payable construction cost (NCB Part) 13,864,078.26

A2 WUA(Payable Part)
2 Pipe Protection 131,318.09
3 Cable Crossing 50 metre 1,169,254.27
Sub Total (B) 1,300,572.36
A3 WUA Contribution Cost

1 Earth Work in Excavation Of Main Pipe 2,687,545.90
Sub-Total (A1+A2+A3) 16,551,624.16
Sub-Total (A1+A2) 15,164,650.62
B General Items
1 Lab Tests @ 0.02% of (A) exclduing WUA Contribution 3,032.93
2 As built Drawings @ 0.05% of (A) exclduing WUA 7,582.33
3 Contribution
Insurance of works @ 0.15 % of (A) exclduing WUA 22,746.98
4 Contribution
Third party Insurance @ 0.15 % of (A) exclduing WUA 22,746.98
Contribution
Insurance against accidents of workmen @ 0.15 % of (A)
5 22,746.98
exclduing WUA Contribution
Sub-Total (B) 78,856.18
C Miscellaneous Items
1 Pre-construction survey 50,000.00
2 Tender Preparation Work 250,000.00
3 Environmental Protection work @ 2 % of (A) 357,043.93
4 Institutional development work @ 1% of (A) 178,521.97
Sub-Total (C ) 835,565.90
D Other Facilities
1 Contingencies @ 5 % of (A) 892,609.83
2 Physical contingencies @ 10 % of (A) 1,785,219.65
3 Price escalation contingencies @ 10 % of (A) 1,785,219.65
4 VAT (13 % of (A1+A2)) 1,971,404.58
Sub-Total (D) 6,434,453.71
Grand Total (A+B+C+D) 25,201,072.30
Say 25,201,000.00
Cost per Ha 1,145,500.00
Estimaated By: Checked by: Forwarded by: Approved By:

Gandaki Province
Manang
Slicing of Work
Name of Project :- Humda Irrigation Sub-Project
Name of Work :- Irrigation Feasibility Study
SN Name of structure Unit Slice 1 (NCB Part) Slice 2 Slice 3 (WUA Contribution) Slice 4
Total Quantity (WUA Payable) (Departmental)
Quantity Cost Quantity Cost Quantity Cost Quantity Cost
A Civil Works
1 RVT,Valve Box, and Barbed Wire Fencing-120 Cu.m 1.00 No. 1.00 5,376,007.37
3 Field Outlets 5.00 No. 5.00 911,197.13
4 RCC Intake 1.00 No. 1.00 741,734.32
5 Pipelines 1.00 No. 1.00 6,835,139.44 1.00 2687545.90
6 Pipe Protection Work 1.00 No. 1.00 131,318.09
7 Cable Crossing 50 metre 1.00 No. 1.00 1,169,254.27
Sub-total(A) 13,864,078.26 1,300,572.36 2,687,545.9

B General Items
Lab Tests @ 0.02% of (A) excluding WUA Contribution 3,032.93
As built Drawings @ 0.05% of (A) excluding WUA 7,582.32
Contribution
Insurance of works @ 0.15 % of (A) excluding WUA 15,164,650.62 22,746.97
Contribution
Third party Insurance @ 0.15 % of (A) excluding WUA 22,746.97
Contribution
Insurance against accidents of workmen @ 0.15 %( A) 22,746.97
excluduing WUA Contribution
Sub-Total (B) 78,856.16
Pre-construction survey 50,000.00
Tender Preparation Work 250,000.00
Environmental Protection work @ 2 % of (A) 357,043.93
Institutional development work @ 1% of (A) 178,521.96
Sub-Total (C) 835,565.89
D Other Facilities
Contingencies @ 5 % of (A) 892,609.82
Physical contingencies @ 10 % of (A) 1,785,219.65
Price escalation contingencies @ 10 % of (A) 1,785,219.65
Sub-Total(D) 4463049.12
E VAT 1802330.173 169074.407

Total (A+B+C+D+E) 15666408.43 1469646.77 2687545.90 5377471.17
Total: 25,201,072.27
Say @: 25,201,000.00
Estimated by Checked by: Forwarded by: Approved by

Quantity and cost Estimate of : Electric items (Estimate according to Kailali district rate 13% VAT included )
S.N Description Unit Quantity Rate Amount Remarks

1 Transformer 25 kva Nos 1 339,000.00 339,000.00
2 Steel Tubular Pole 9 m Nos 10 16,500.00 165,000.00
3 Steel tubler pole 8m Nos 4 11,500.00 45,999.99
4 ACSR Conductor 0.03 sq inch Km 3.5 40,538.75 141,885.63
5 T Channel Set 17 2,655.50 45,143.50
6 Pin Insulator Nos 100 735.63 73,563.00
7 Disc Insulator Nos 18 1,737.94 31,282.92
8 2 m channel Nos 5 3,310.17 16,550.83
9 Diron set Nos 20 180.80 3,616.00
10 Stay set Set 15 1,751.50 26,272.50
11 Stay Wire Kg 75 148.03 11,102.25
12 Stay Insulator Nos 15 57.63 864.45
13 Nut Bolts Kg 25 259.90 6,497.50
14 Washer Kg 3 226.00 678.00
15 Transformer connector. Nos 7 1,000.00 7,000.03
16 11 KV DO Set Nos 3 13,899.00 41,697.00
17 Earthing Rod set Nos 1 9,266.00 9,266.00
18 11 KV Lighting Arrester Nos 3 12,740.75 38,222.25
19 Earthing Wire Kg 3 1,389.90 4,169.70
20 Pole Clamp Nos 4 289.28 1,157.12
21 1.5 Feet channel Nos 2 565.00 1,130.00
22 Salt Kg 50 28.25 1,412.50
23 Coal of wood Kg 40 56.50 2,260.00
24 PVC pipe Mtr 20 56.50 1,130.00
Total 1,014,901.17 Including VAT
Without VAT 898,142.63
VAT 13% 116,758.54
Sub-total (A) 1,014,901.17
Labour Cost
1 Erection of 9 m steel tubular pole Nos 10 2,795.19 27,951.90
2 Erection of 8m steel tubular pole Nos 4 2,795.19 11,180.76

Stringing of ACSR Conductor 0.03
3 sq inch HT 3w Km 1.5 48,783.00 73,174.50

4 sq inch LT 4w Km 0.28 66,674.24 18,668.79
5 Installation of Stay Set Set 15 1,529.50 22,942.50
6 Installation of Transformer Nos 1 18,998.00 18,998.00
Transportation of Line materials

7 upto site L/S 1 80,000.00 80,000.00
Total 252,916.45
VAT 13% 32,879.14
Sub-total (B) 285,795.59
Service Charge © 130,069.68
Shutdown Charge (D) Hrs 3 1,000.00 3,000.00
Transformer Testing charge 1,500.00

Quantity and cost Estimate of : Electric items (Estimate provided by NEA)
S.N Description Unit Quantity Rate Amount Remarks

1 Transformer 25kva Nos 1 350,000.00 350,000.00
2 Steel Tubular Pole 9 m Nos 15 16,500.00 247,500.00
3 Steel tubler pole 8m Nos 2 11,500.00 23,000.00
4 ACSR Conductor 0.03 sq inch Km 7.42 33,000.00 244,860.00
5 T Channel Nos 33 2,100.00 69,300.00
6 Pin Insulator Nos 100 300.00 30,000.00
7 Disc Insulator Nos 18 750.00 13,500.00
8 2 m channel Nos 5 3,300.00 16,500.00
9 Diron set Nos 20 200.00 4,000.00
10 Stay set Set 15 1,900.00 28,500.00
11 Stay Wire Kg 75 175.00 13,125.00
12 Stay Insulator Nos 15 60.00 900.00
13 Nut Bolts Kg 25 240.00 6,000.00
14 Washer Kg 3 200.00 600.00
15 Transformer connector. Nos 7 1,000.00 7,000.00
16 11 KV DO Set Nos 3 2,200.00 6,600.00
17 Earthing Rod Nos 2 2,600.00 5,200.00
18 11 KV Lighting Arrester Nos 3 3,500.00 10,500.00
19 Earthing Wire Kg 3 2,500.00 7,500.00
20 Pole Clamp Nos 4 200.00 800.00
21 1.5 Feet channel Nos 2 500.00 1,000.00
22 Salt Kg 50 25.00 1,250.00
23 Coal of wood Kg 40 50.00 2,000.00
24 PVC pipe Mtr 20 50.00 1,000.00
Total 1,090,635.00 Including VAT
Without VAT 965,163.72
VAT 13% 125,471.28
Sub-total (A) 1,090,635.00
Labour Cost
1 Erection of 9 m steel tubular pole Nos 15 2,795.19 41,927.85
2 Erection of 8m steel tubular pole Nos 2 2,795.19 5,590.38

3 sq inch HT 3w Km 2.1 48,783.00 102,444.30

4 sq inch LT 4w Km 0.28 66,674.24 18,668.79
5 Installation of Stay Set Set 15 1,529.50 22,942.50
6 Installation of Transformer Nos 1 18,998.00 18,998.00
Transportation of Line materials

7 upto site L/S 1 40,000.00 40,000.00
Total 250,571.82
VAT 13% 32,574.34
Sub-total (B) 283,146.15
Service Charge © 137,378.12
Shutdown Charge (D) Hrs 3 1,000.00 3,000.00
Transformer Testing charge 1,500.00
Estimated By: Checked By: Approved By:

ABSTRACT OF COST
Amount
S.No. Description of Works Remarks
(Rs.)
A. GOVERNMENT PART
1 Sump Well Structure Rs.2,012,453.61
2 Reservoir Tank and Barbed Wire Fencing Rs.6,807,322.48
3 Mainline, Branchline, Tap Stand and Control Chamber Err:509
4 Pump and accessories with installation Rs.253,200.00
5 Electric items with installation Rs.1,514,159.27

Total Amount of A Err:509
B. WUA PART Err:509 Exavation and backfilling work
C. GOVERNMENT PART Err:509
D. Misscellenous
1 Work Charge @ 2.5% of total of A Err:509
2 Other Minor Expenses @ 2.5% of total of A Err:509
3 Physical Contingencies @ 5% of amount C Err:509
4 Price Escalation Contingencies @ 5% of amount C Err:509
5 VAT 13% of total amount C Err:509
Total Amount of D Err:509
Grand Total A+D Err:509
Per ha cost Err:509
Estimated By: Checked By: Approved By:

Government of Nepal
Ministry of Irrigation
Department of Irrigation
Far Western Regional Irrigation Directorate
Irrigation Development Sub Division
Dadeldhura
Slicing of Work
Name of Project :- Koltadi Irrigation Project
Name of Work :-Lift Irrigation Feasibility Study
SN Name of structure Unit Slice 1 (NCB Part) Slice 2 (WUA Slice 3 Slice 4 (Departmental)
Total Quantity Payable) (WUA Contribution)
Quantity Cost Quantity Cost Quantity Cost Quantity Cost
A Civil Works
1 (Sump Well) 1.00 No. 1.00 2,012,453.61
2 RVT,Valve Box, and Barbed Wire Fencing 1.00 No. 1.00 6,807,322.48
4 Orifice Intake with Covered Canal 1.00 No. 1.00 505,226.78 .
5 Field Outlet 3.00 No. 3.00 #REF!
6 Pump House 1.00 No. 1.00 #REF!
7 Pipelines 1.00 No. 1.00 Err:509 Err:509 Err:509
8 Pumps and accessories with Transportation and Installation 2.00 No. 2.00 491,340.00
9 Electric Lines 1.00 No. 1.00 1,284,128.75
Sub-total(A) #REF! #REF! Err:509

B General Items
Lab Tests @ 0.02% of (A) exclduing WUA Contribution #REF!
As built Drawings @ 0.05% of (A) exclduing WUA Contribution #REF!
Insurance of works @ 0.15 % of (A) exclduing WUA Contribution #REF!
Third party Insurance @ 0.15 % of (A) exclduing WUA Contribution #REF!
Insurance against accidents of workmen @ 0.15 % of (A) exclduing #REF!
WUA Contribution
Sub-Total (B) #REF!
Pre-construction survey 50,000.00
Tender preparation Work 250,000.00
Environmental Protection work @ 2 % of (A) #REF!
Institutional development work @ 1% of (A) #REF!
Sub-Total (C) #REF!
D Other Facilities
Contingencies @ 5 % of (A) #REF!
Physical contingencies @ 10 % of (A) #REF!
Price escalation contingencies @ 10 % of (A) #REF!
Sub-Total(F) #REF!
E VAT #REF! #REF!
Total (A+B+C+D+E+F) #REF! #REF! Err:509 #REF!
Total: #REF!
Say @: #REF!
Estimated by Checked by: Forwarded by: Approved by

Summary of Project Costs
Project:Bahirisen Irrigation Project GCA = 37 Ha
Location:Aalital-3 Dadeldhura NCA = 15 Ha
S.No Project Component Unit Quantity Amount
A Civil Works
1 (Sump Well) No. 1.00 2,012,453.61
2 RVT,Valve Box, and Barbed Wire Fencing No. 1.00 6,807,322.48
3 Orifice Intake with Covered Canal No. 1.00 505,226.78
4 Field Outlet No. 3.00 #REF!
5 Pump House No. 1.00 #REF!
6 Pipelines No. 1.00 Err:509
7 Pumps and accessories with Transportation and Installation No. 1.00 491,340.00
8 Electric Lines No. 1.00 1,284,128.75
Sub Total (A) #REF!
A1 Government payable construction cost (NCB Part) #REF!

A2 WUA(Payable Part)
1 Field Outlets #REF!
A3 WUA Contribution Cost

1 Earth Work in Excavation Of Main Pipe Err:509
Sub-Total (A1+A2+A3) Err:509
Sub-Total (A1+A2) #REF!
B General Items
1 Lab Tests @ 0.02% of (A) exclduing WUA Contribution #REF!
2 As built Drawings @ 0.05% of (A) exclduing WUA Contribution #REF!
3 Insurance of works @ 0.15 % of (A) exclduing WUA Contribution #REF!
4 Third party Insurance @ 0.15 % of (A) exclduing WUA Contribution #REF!
Insurance against accidents of workmen @ 0.15 % of (A) exclduing
5 #REF!
WUA Contribution
Sub-Total (B) #REF!
1 Pre-construction survey 50,000.00
2 Tender Preparation Work 250,000.00
3 Environmental Protection work @ 2 % of (A) #REF!
4 Institutional development work @ 1% of (A) #REF!
Sub-Total (C ) #REF!
D Other Facilities
1 Contingencies @ 5 % of (A) #REF!
2 Physical contingencies @ 10 % of (A) #REF!
3 Price escalation contingencies @ 10 % of (A) #REF!
4 VAT (13% of (A1+A2)) #REF!
Sub-Total (D) #REF!
Grand Total (A+B+C+D) #REF!
Say #REF!
Cost per Ha #REF!
Fourteen Million Six Hundred and Eighty Eight Thousands only
Estimaated By: Checked by: Forwarded by: Approved By:

C.Rate Analysis - Naar

Încărcat de

Informații document

Titlu original

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

C.Rate Analysis - Naar

Încărcat de

Drepturi de autor:

Formate disponibile

Provincial Government

FORM FOR APPROVAL OF PROJECT IMPLEMENTATION

2 Description of Work :- Construction of Irrigation Components

3 Estimated Amount :- NRs. 25,201,000.00

5 Recommended by (FWRID, Dhangadi)

(Engineer) (Senior Divisional Engineer)

FORM FOR APPROVAL OF COST ESTIMATE

2 Description of Work :- Construction of Irrigation Components

3 Estimated Amount :- NRs. 25,201,000.00

5 Recommended by (FWRID, Dhangadi)

(Engineer) (Senior Divisional Engineer)

Approved District Rate for F.Y.2077/78

S.N. Description Unit Rate/unit

2 Unskilled Labour /md NRs. 2,100.00

3 Plumber /md NRs. 2,500.00

4 Ordinary Portland Cement Bag NRs. 850.00

5 Reinforcement Kg NRs. 84.00

6 Binding Wire Kg NRs. 120.00

GI PIPES (Medium Duty)

26 50 mm Dia GI Pipe per m NRs. 670.00

Estimated By: Checked by: Forwarded by: Approved By:

Estimated By: Checked by: Forwarded by: Approved By:

Estimated By: Checked by: Forwarded by: Approved By:

Location:Narfa Bhumi RM-2 Manang

8 Local wood cu.m 39,930.00 39,930.00 /cu.m

Estimated By: Checked by: Forwarded by: Approved By:

Location:Narfa Bhumi RM-2 Manang

A Collection Of Local Materials

Type MD Lead Equation MD

Estimated By: Checked by: Forwarded by: Approved By:

Unskilled labour 0.13 No @ Rs 2100.00 273.00

Estimated By: Checked by: Forwarded by: Approved By:

3 mm flushing plaster using cement

Skilled labour 10.00 No @ Rs 3450.00 34500.00

Skilled labour 1.44 No @ Rs 3450.00 4968.00

Skilled labour 10.00 No @ Rs 3450.00 34500.00

Unskilled labour 0.60 No @ Rs 2100.00 1260.00

Contractor's Overhead and Profit @ 15% 189.00

Skilled labour 0.45 No @ Rs 3450.00 1552.50

20 Stone filling into Gabion Boxes. (Ref.No. 16.11) Unit/m3

Estimated By: Checked by: Forwarded by: Approved By:

Estimated By: Checked by: Forwarded by: Approved By:

Estimated By: Checked by: Forwarded by: Approved By:

Plumber 1.00 No @ Rs 710.00 710.00

Plumber 1.00 No @ Rs 710.00 710.00

Plumber 1.50 No @ Rs 2500.00 3750.00

Plumber 1.50 No @ Rs 710.00 1065.00

Plumber 1.50 No @ Rs 710.00 1065.00

Plumber 1.00 No @ Rs 2500.00 2500.00

Plumber 1.00 No @ Rs 2500.00 2500.00

44 15 mm dia. GI pipe(Medium duty) supplying and laying (Ref.No. 17.4-1.1) Per 30 Rm

Plumber 0.50 No @ Rs 2500.00 1250.00

45 25 mm dia. GI pipe(Medium duty) supplying and laying (Ref.No. 17.4-1.2) Per 30 Rm

Plumber 0.50 No @ Rs 2500.00 1250.00

Estimated By: Checked by: Forwarded by: Approved By:

46 50 mm dia. GI pipe(Medium duty) supplying and laying (Ref.No. 17.4-1.3) Per 30 Rm

Plumber 0.75 No @ Rs 2500.00 1875.00

47 65 mm dia. GI pipe(Medium duty) supplying and laying (Ref.No. 17.4-1.4) Per 30 Rm

Plumber 1.25 No @ Rs 2500.00 3125.00

48 80 mm dia. GI pipe(Medium duty) supplying and laying (Ref.No. 17.4-1.4) Per 30 Rm

Plumber 1.25 No @ Rs 2500.00 3125.00

Plumber 1.75 No @ Rs 2500.00 4375.00

0.17 of Labour 30.28