Super Mai A - BOQ Final-RK-Bc

Units Engineering Consultancy Pvt.
Ltd
CALCULATION SHEET Date :
Super Mai "A" HPP(9.6MW) Estimated By: Rabi Lakha
Subject : Quantity Estimate of General Items Checked By : Rajendra Kumar BC
Rate
S.N. Descriptions Unit Quantity Amount (NRs.)
(NRs/unit)
MOBILIZATION &
A
DEMOBILIZATION
Mobilization Job 1 1,500,000 1,500,000.00
Demobilization Job 1 1,000,000 1,000,000.00
Sub-Total 2,500,000.00
B ACCOMMODATION & LABORATORY
Camp facilities of Contractors including

1 LS 1 3,500,000 3,500,000
Store, Workshop, Labours e.t.c
Establishment, operation and removal

2 Job 1 1,500,000 1,500,000.00
of site laboratory
Sub-Total 5,000,000.00
C POWER SUPPLY
Power supply to offices and camps of
1 the Contractor and own construction Month 18 200,000 3,600,000.00
power
Sub-Total 3,600,000.00
D WATER SUPPLY & SEWERAGE
Water and Sewerage System of
1 Job 1 500,000 500,000.00
Contractor's Camp facilites
Sub-Total 500,000.00
E TEMPORARY WORKS
Access road maintenance for 18
1 Month 18 200,000 3,600,000.00
months
Sub-Total 3,600,000.00
F HEALTH AND SAFETY
Compliance with Health and Safety
1 Conditions in accordance with Job 1 1,500,000 1,500,000.00
Specification
Sub-Total 1,500,000.00
Remarks
Page 3 of 179
Super Mai-A HydropowerProject (9.6 Mw)
BOQ
Item.
Description of Items Unit Remarks
No. Rate Amount
Quantity
(NRs) (NRs.)
A Tower 1779400
1 E tower below panchakanya transmission line
Earthwork Excavation in Common Material
1 m3 485.00 155.00 75,175.00
including disposal upto 10m lead and 1.5m lift
E/W in Backfilling by Ordinary Soil in 15cm

2 thick layer and compaction with sprinkling of m3 335.00 210.00 70,350.00
water, haulage distance 10m.
3 Dry Stone Soling m3 8.50 2,000.00 17,000.00
4 M10 concrete m3 5.50 10,000.00 55,000.00
5 M20 concrete m3 23.30 15,000.00 349,500.00
Providing, fixing and removing formworks for
6 m2 57.00 775.00 44,175.00
Concreting Works.
8 Reinforcement works for RCC Concrete. MT 1.60 115,000.00 184,000.00
9 Gabion wall m3 45.00 4,200.00 189,000.00
Sub Total of E tower 984,200.00
1 D tower near switchyard
1 m3 485.00 155.00 75,175.00
including disposal upto 10m lead and 1.5m lift

2 thick layer and compaction with sprinkling of m3 335.00 210.00 70,350.00
water, haulage distance 10m.
4 M10 concrete m3 5.50 10,000.00 55,000.00
5 M20 concrete m3 23.30 15,000.00 349,500.00
Providing, fixing and removing formworks for
6 m2 57.00 775.00 44,175.00
Concreting Works.
8 Reinforcement works for RCC Concrete. MT 1.60 115,000.00 184,000.00
Sub Total of D tower 795,200.00
Prepared By: Checked By: Approved By:

............................ ........................... ..............................
Er.Lokesh Pun Er. Uttam Paudel Er. Rajendra Kumar BC.
Project Manager Project Manager Director
BISCPL SMHPP SMHPP
Page 4 of 179
Super Mai-A Hydropower Project (9.6 MW), Ilam
BOQ
Item.
Description of Items Unit Remarks
No. Rate Amount
Quantity
(NRs) (NRs.)
Switchyard
1 including disposal upto 10m lead and 1.5m m3 7000.00 155.00 1,085,000.00
lift

2 thick layer and compaction with sprinkling m3 5070.00 210.00 1,064,700.00
of water, haulage distance 10m.
Laying 15cmm thick stone aggregates

3 inclusive haulage up to 10 m and lift up to m2 1800.00 700.00 1,260,000.00
1.5m
5 M10 concrete m3 63.61 10,000.00 636,100.00
6 M20 concrete m3 427.92 15,000.00 6,418,800.00
Providing, fixing and removing formworks
7 m2 1431.00 775.00 1,109,025.00
for Concreting Works.
8 Reinforcement works for RCC Concrete. MT 28.49 115,000.00 3,276,350.00
Random Rubble Masonry in 1:4 Cement
9 m3 95.00 6,300.00 598,500.00
and sand mortar
10 Chainlink Fencing all complete m 240.00 3,500.00 840,000.00
11 Entrance Gate LS 1.00 350,000.00 350,000.00
Sub Total 16,829,275.00
Prepared By: Checked By: Approved By:

............................ ........................... ..............................
Er.Lokesh Pun Er. Uttam Paudel Er. Rajendra Kumar BC.
Project Manager Project Manager Director
BISCPL SMHPP SMHPP
Super Mai-A Hydropower Project
Quantity Calculation Sheet
RCC Cap No. 346
Description length breath Height perimeter Quantity Total unit
RCC 1.4 1.35 1.89 653.94 m3
PCC 1.6 2.5 0.1 0.40 138.40 m3
Stone Soling 1.6 2.5 0.15 0.60 207.60 m3
1.4 0.8 2.24
1806.88 Cap
Formwork 2.3 0.8 2.98
0.1 8.2 0.82 283.72 PCC
2090.60 m2
Excavation 3.9 3.50 13.65 4722.90 m3
RCC cap with Masonry Base No. 24

Description Length Breadth Height Perimeter Quantity Total unit
RCC 1.4 1.45 2.03 48.72 m3
Masonry 1.8 2.7 0.6 2.916 69.984 m3
PCC 2 2.9 0.1 0.58 13.92 m3
Stone Soling 2 2.9 0.15 0.87 20.88 m3
5.2222 125.3328 Cap
Formwork 0.1 9.8 0.98 23.52 PCC
Total Formwork 148.8528 m2
Excavation 3.9 20.5 79.95 1918.8 m3
Saddle 1 No. 24
RCC 2.3 0.7616 1.75 42.04 m3
Masonry up 2.65 1.0393 2.75 66.10 m3
PCC 2 2.9 0.1 0.58 13.92 m3
Stone Soling 2 2.9 0.15 0.87 20.88 m3

Formwork 5.22 125.33 Cap
0.1 9.8 0.98 23.52 PCC
Excavation 3.9 6.2307 24.29973 583.19 m3
Masonry Saddle 1 No. 5

RCC 1.4 1.45 2.03 10.15 m3
Masonry 1.8 2.7 1 4.86 24.30 m3
PCC 2 2.9 0.1 0.58 2.90 m3
Stone Soling 2 2.9 0.15 0.87 4.35 m3
0.1 9.8 0.98 4.90 PCC
Excavation 3.9 4.8668 18.98 94.90 m3
Masonry Saddle 1.5 No. 19
RCC 1.4 1.45 2.03 38.57 m3
Masonry up 1.775 2.4 1.5 6.39 229.94 m3
Masonry down 2.55 2.8 0.8 5.71
PCC 2.75 3 0.1 0.83 15.68 m3
Stone Soling 2.75 3 0.15 1.24 23.51 m3
0.1 11.5 1.15 21.85 PCC
Excavation 3.9 5.7437 22.40 425.61 m3

RCC 1.4 1.45 2.03 14.21 m3
Masonry up 1.9 2.4 2 9.12 107.74 m3
Masonry down 2.8 2.8 0.8 6.27
PCC up 3 3 0.1 0.90 6.30 m3
Stone Soling 3 3 0.15 1.35 9.45 m3
0.1 12 1.20 8.40 PCC
Excavation 3.9 5.0068 19.53 136.69 m3
Masonry Saddle 2.5 No. 3

RCC 1.4 1.45 2.03 6.09 m3
Masonry up 2.025 2.3 2.5 11.201 53.001 m3
Masonry lp 3.05 2.65 0.8 6.466
PCC up 1.925 2.3 0.1 0.44275 4.107 m3
PCC lp 3.25 2.85 0.1 0.92625
Stone Soling 3.25 2.85 0.15 1.389375 4.168125 m3
0.1 12.2 1.22 3.66 PCC
Excavation 3.9 11.8744 46.31016 138.93048 m3

RCC 1.4 1.45 2.03 4.06 m3
Masonry up 2.15 2.25 3 14.02313 42.03825 m3
Masonry lp 3.3 2.65 0.8 6.996
PCC up 2.175 2.25 0.1 0.489375 2.97375 m3
PCC lp 3.5 2.85 0.1 0.9975
Stone Soling 3.5 2.85 0.15 1.49625 2.9925 m3
0.1 12.7 1.27 2.54 PCC
Excavation 3.9 6.2623 24.42297 48.84594 m3
RCC Saddle
Description unit no length breath height area Quantity
0+624.09(Saddle support 1) m3
Excavation m3 1 2.6 20.5 53.30
Soling 1 4.4 4.4 0.2 3.87
M15 PCC 1 4.4 4.4 0.1 1.94
M20 base concrete 1 4 4 0.8 12.80
M20 in column 4 0.45 0.45 5 4.05
M20 in beam 8 1.75 0.4 0.5 2.8
M20 in slab 1 12.6 0.5 0.2 1.26
RCC Cap 1 2.65 2.65 0.5 3.51
Sub Total 24.42
deduction of pipe 1 2.65 0.6 1.59
Total 22.83
Reinforcement Ton Taking 1.5% of concrete 2.69
Formwork
Base foundation PCC 1 17.6 0.1 1.76
Base foundation 1 16 0.8 12.8
Column 4 1.8 5 9
Beam 8 1.8 1.75 25.2
Slab side 1 12.6 0.2 2.52
Slab bottom 1 12.6 0.5 6.3
RCC Cap 1 10.6 0.5 5.3
Total 62.88
0+631(Saddle support 2)
Excavation m3 1 2.1 18.5 38.85

Soling 1 4.4 4.4 0.2 3.87
M15 PCC 1 4.4 4.4 0.1 1.94
M20 base concrete 1 4 4 0.8 12.80
M20 in column 4 0.45 0.45 6 4.86
M20 in beam 8 1.75 0.4 0.5 2.80
M20 in slab 1 12.6 0.5 0.2 1.26
RCC cap 1 2.65 2.65 0.5 3.51
sub Total 25.23
Deducction of pipe 1 2.65 0.6 1.59
Total 23.64
Reinforcement Ton 2.79
Formwork
Column 4 1.8 6 43.2
Beam 8 1.8 1.75 25.2
Slab side 1 12.6 0.2 2.52
Slab bottom 1 12.6 0.5 6.3
RCC Cap 1 10.6 0.50 5.30
Total 97.08
0+649.03(Saddle support
3)
Excavation m3 1 2.1 18.5 38.85
Soling 1 4.4 4.4 0.2 3.87
M15 PCC 1 4.4 4.4 0.1 1.94
M20 base concrete 1 4 4 0.8 12.80
M20 in column 4 0.45 0.45 6 4.86
M20 in beam 8 1.75 0.4 0.5 2.80
M20 in slab 1 12.6 0.5 0.2 1.26
RCC Cap 1 2.65 2.65 0.5 3.51
Sub Total 23.97
Total 22.38
Reinforcement 2.64
Formwork
Column 4 1.8 6 43.2
Beam 8 1.8 1.75 25.2
Slab side 1 12.6 0.2 2.52
Slab bottom 1 12.6 0.5 6.3
RCC Cap 1 10.6 0.50 5.30
Total 97.08
4)
Excavation m3 1 3.95 40.5 159.98
Soling 1 4.4 4.4 0.2 3.87
M15 PCC 1 4.4 4.4 0.1 1.94
M20 base concrete 1 4 4 0.8 12.80
M20 in column 4 0.45 0.45 10 8.10
M20 in beam 12 1.75 0.4 0.5 4.20
Slab 2 12.6 0.5 0.2 2.52
RCC Cap 1 2.65 2.65 0.5 3.51
Sub Total 31.13
Total 29.54
Reinforcement 3.48
Formwork
Column 4 1.8 10 72
Beam 8 1.8 1.75 25.2
Slab side 2 12.6 0.2 5.04
Slab bottom 2 12.6 0.5 12.6
RCC Cap 1 10.6 0.50 5.30
Total 134.7
5)
Excavation m3 1 4.88 45.5 222.04
Soling 1 4.4 4.4 0.2 3.87
M15 PCC 1 4.4 4.4 0.1 1.94
M20 base concrete 1 4 4 1 16.00
M20 in column 4 0.45 0.45 15 12.15
M20 in beam 20 1.75 0.4 0.5 7.00
Slab 4 12.6 0.5 0.2 5.04
RCC Cap 1 2.65 2.65 0.5 3.51
Sub Total 43.70
Total 42.11
Reinforcement 4.96
Formwork
Base foundation 1 16 1 16
Column 4 1.8 15 108
Beam 20 1.8 1.75 63
Slab side 4 12.6 0.2 10.08
Slab bottom 4 12.6 0.5 25.2
RCC Cap 1 10.6 0.50 5.30
Total 229.34
Summary of Rcc saddle
Descripition unit Quantity
Excavation m3 513.02
PCC m3 9.68
Soiling m3 19.36
M20 Concrete m3 140.51
Reinforcement Ton 13.76
Formwork m2 621.08
430
Rcc Cap
formwork 5.2222
concrete 1.89
17.6
78.5
1.8
Bill of Quantity of Saddle Support
MASONARY SADDLE
S.N. RCC(m3) Masonary(m3) PCC(m3) Stone soling Form work(m2) Excavation(m3)
1 653.94 138.40 207.60 2090.60 4596.73
2 42.04 69.98 13.92 20.88 148.85 1918.80
3 42.04 66.10 13.92 20.88 148.85 583.19
4 10.15 24.30 2.90 4.35 31.01 94.90
5 38.57 229.94 15.68 23.51 121.07 425.61
6 14.21 107.74 6.30 9.45 44.96 136.69
7 6.09 53.00 4.11 4.17 19.33 138.93
8 4.06 42.04 2.97 2.99 12.98 48.85
sub Total 811.10 593.10 198.20 293.83 2617.66 7943.70
RCC saddle
S.N RCC(m3) Masonary(m3) PCC(m3) Stone soling Form work(m2) Excavation(m3)
1 140.51 0 9.68 19.36 621.08 513.02
Total 951.61 593.10 207.88 313.19 3238.74 8456.71
Rebar
19.62
1.26
1.26
0.30
1.16
0.43
0.18
0.12
24.33
Rebar
13.76
38.09
Units Engineering Consultancy Pvt. Ltd
CALCULATION SHEET Date
Super Mai -A Hydrpower Project(9.6MW) Estimated By:Rabi Lakha
Subject : BOQ of Anchor protection work Checked By:Rajendra BC
Item Length Breadth Height Area
Description of Work Unit No. Quantity
No. (m) (m) (m) (m2)
ANCHOR BLOCK AND RIVER
A PROTECTION WORK
Gabion Work in Landslide area
1
Anchor Block 2 to 3
1 st layer m3 2 6 4.5 1 54
2nd layer m3 2 6 3.5 1 42
3rd layer m3 2 6 2.5 1 30
4th layer m3 2 6 1.5 1 18
5th layer m3 2 12 1 1 24
6th layer m3 2 12 1 1 24
Gabion Work in Anchor Block
2 11 to 12
1 st layer m3 2 8 3.5 1 56
2nd layer m3 2 8 2.5 1 40
3rd layer m3 2 16 1.5 1 48
4th layer m3 2 16 1 1 32
5th layer m3 2 16 1 1 32
Gabion Work in Anchor Block
3 35 to 36
1st layer m3 2 14 5 1 140
2nd layer m3 2 14 4.5 1 126
3rd layer m3 2 14 3.5 1 98
4th layer m3 2 14 3 1 84
5th layer m3 2 14 2.5 1 70
6th layer m3 2 14 2 1 56
7th layer m3 2 14 1.5 1 42
8th layer m3 2 14 1 1 28
Total 1044
Providing and laying 1:4 Stone
m3
B masonary 1500
Providing and laying dry stone

C m3
soling
Dry Stone soling in anchor block 29
m3
1 to 30 1 30 6 0.3 54
Providing and laying M20

m3
D concrete
M20 concrete in anchor block 29 to
m3
30 1 30 6 0.2 36
E RCC for M20 Concrete ton 0.85

Providing and laying Geo-textilem2 1566
dra BC
Remarks
Estimation Sheet
Super Mai-A
Subject : Civil Work Quantity Estimate of Anchor Block
Bill of
EW in Excavation Stone Soling Works (m3)

AB No.
Length Breadt Heigh Quantity Length Breadt Height Quantity
(m) h (m) t (m) (m3) (m) h (m) (m) (m3)
1 4.4 4.8 4 84.48 3.4 3.8 0.15 1.94
2 6.4 4.9 5.6 175.62 5.4 3.9 0.15 3.16
Crossing 30.9 4.9 3.5 529.94 29.9 3.9 0.15 17.49
3 5.55 4.9 6 163.17 4.55 3.9 0.15 2.66
4 9.51 5.9 8.3 465.70 8.51 4.9 0.15 6.25
5 6.7 5.4 5.9 213.46 5.7 4.4 0.15 3.76
6 6.12 5.4 6 198.29 5.12 4.4 0.15 3.38
7 10.56 5.4 5.37 306.22 9.56 4.4 0.15 6.31
8 7.4 4.9 5 181.30 6.4 3.9 0.15 3.74
9 5.58 4.9 6.1 166.79 4.58 3.9 0.15 2.68
10 5.94 4.9 5.3 154.26 4.94 3.9 0.15 2.89
Reducer 4.4 4.4 10.5 203.28 3.4 3.4 0.15 1.73
11 7.75 4.9 6.5 246.84 6.75 3.9 0.15 3.95
Crossing 64.9 4.3 5.2 1451.16 63.9 3.3 0.15 31.63
12 10.1 5.9 4.5 268.16 9.1 4.9 0.15 6.69
13 4.6 4.4 4.5 91.08 3.6 3.4 0.15 1.84
14 5.67 4.4 3.5 87.32 4.67 3.4 0.15 2.38
15 11 5.9 4.25 275.83 10 4.9 0.15 7.35
16 10.3 5.4 4.48 249.18 9.3 4.4 0.15 6.14
17 6.9 4.9 6.45 218.07 5.9 3.9 0.15 3.45
18 5.75 4.9 4.16 117.21 4.75 3.9 0.15 2.78
19 6.9 4.9 4.4 148.76 5.9 3.9 0.15 3.45
20 6.15 4.9 8.8 265.19 5.15 3.9 0.15 3.01
21 7.25 4.9 8.45 300.19 6.25 3.9 0.15 3.66
22 8 4.9 6.33 248.14 7 3.9 0.15 4.10
23 11.4 4.9 7 391.02 10.4 3.9 0.15 6.08
24 5.8 4.9 8.16 231.91 4.8 3.9 0.15 2.81
25 6.85 4.9 9.2 308.80 5.85 3.9 0.15 3.42
26 7.2 4.9 5.6 197.57 6.2 3.9 0.15 3.63
27 9.25 4.9 11.35 514.44 8.25 3.9 0.15 4.83
28 5.5 4.9 5.45 146.88 4.5 3.9 0.15 2.63
29 12.6 4.9 4.5 277.83 11.6 3.9 0.15 6.79
30 13.5 4.9 3.1133 205.95 12.5 3.9 0.15 7.31
31 8.75 5.4 5.16 243.81 7.75 4.4 0.15 5.12
32 6.86 4.9 5.9167 198.88 5.86 3.9 0.15 3.43
33 9.75 5.4 7.4333 391.37 8.75 4.4 0.15 5.78
Reducer 3.4 4.2 10.85 154.94 2.4 3.2 0.15 1.15
34 11.6 5.4 10.2 638.93 10.6 4.4 0.15 7.00
35 6.6 4.9 7.66 247.72 5.6 3.9 0.15 3.28
36 7.2 7.2 8.2 425.09 6.2 6.2 0.15 5.77
37 7.8 7.2 3.5 196.56 6.8 6.2 0.15 6.32
38 10.2 5.4 4.16 229.13 9.2 4.4 0.15 6.07
39 10.2 5.4 4.55 250.61 9.2 4.4 0.15 6.07
40 8.15 5 4.62 188.27 7.15 4 0.15 4.29
41 10.5 5.9 4.41 273.20 9.5 4.9 0.15 6.98
42 11.9 6.1 4.96 360.05 10.9 5.1 0.15 8.34
43 5.9 4.95 5.39 157.41 4.9 3.95 0.15 2.90
44 12.2 5.35 7.8 509.11 11.2 4.35 0.15 7.31
45 9.5 5 7.25 344.38 8.5 4 0.15 5.10
46 6.7 5 4.65 155.78 5.7 4 0.15 3.42
47 9.4 5 3.4 159.80 8.4 4 0.15 5.04
48 5.4 5 2.5 67.50 4.4 4 0.15 2.64
49 6.8 5 3.65 124.10 5.8 4 0.15 3.48
50 8.8 7.4 2.2 143.26 7.8 6.4 0.15 7.49
51 10.6 7.4 13.35 1047.17 9.6 6.4 0.15 9.22
52 10.2 7.4 11.88 896.70 9.2 6.4 0.15 9.00
53 9.8 7.6 11.88 884.82 8.8 6.6 0.15 8.71
Total 17372.59 307.82
Power house pipe supporting estimation

S.N Description unit length breath heigth Quantity
1 Soiling m3
10.2 2.8 0.2 5.71
2 PCC m3 10.2 2.8 0.1 2.86
Rcc plum from anchor
m3
3 52 to power house 9.8 2.4 1.9 44.69
4 soling m3 5.8 2.8 0.2 3.25
5 PCC m3 5.8 2.8 0.1 1.62
Rcc plum from anchor
m3
6 53 to power house 5.4 2.4 1.9 24.62
sub total 69.31
deduction of pipe m3 15.2 3.14 47.73
Total 21.58
7 Reinforcement Ton 0.76
Anchor block for surge tank

S.N Description unit length breath heigth Quantity
Befor Surgetank m 3
Soling m3 3.9 3.1 0.3 3.63
Pcc m 3
3.9 3.1 0.1 1.21
M15 Rcc plum m 3
3.5 2.1 3.7 27.20
Deduction of pipe 3.5 A=2.27 7.95
1 Total 19.25
Formwork
Soling m2 14 0.3 4.20
Pcc m 2
14 0.1 1.40
M15 Rcc plum m 2
3.5 3.7 48.84
Reinforcement ton 0.67
After Surgetank
Soling m3 3.9 3.1 0.3 3.63
Pcc m3 3.9 3.1 0.1 1.21
M15 Rcc plum m 3
3.5 2.1 3.7 27.20
Deduction of pipe 3.5 A=2.27 7.95
2 Total 19.25
Formwork
Soling m2 14 0.3 4.20
Pcc m2 14 0.1 1.40
M15 Rcc plum m2 3.5 3.7 48.84
Reinforcement ton 0.67
Bill of Qunatity Anchor Block
PCC ( 1:3:6) (m3) RCC (Plumb) (m3)
Length Breadth Height Quantity Length Breadth Height

(m) (m) (m) (m3) (m) (m) (m)
3.4 3.8 0.1 1.29 3 3.4 3.5
5.4 3.9 0.1 2.11 5 3.5 3.5
29.9 3.9 0.1 11.66 29.5 3.5 3.5
4.55 3.9 0.1 1.77 4.15 3.5 3.5
8.51 4.9 0.1 4.17 8.11 4.5 3.5
5.7 4.4 0.1 2.51 5.3 4 3.5
5.12 4.4 0.1 2.25 4.72 4 3.5
9.56 4.4 0.1 4.21 9.16 4 3.5
6.4 3.9 0.1 2.50 6 3.5 3.5
4.58 3.9 0.1 1.79 4.18 3.5 3.5
4.94 3.9 0.1 1.93 4.54 3.5 3.5
3.4 3.4 0.1 1.16 3 3 3
6.75 3.9 0.1 2.63 6.35 3.5 4
63.9 3.3 0.1 21.09 63.5 2.9 3.15
9.1 4.9 0.1 4.46 8.7 4.5 4.12
3.6 3.4 0.1 1.22 3.2 3 3.4
4.67 3.4 0.1 1.59 4.27 3 3.4
10 4.9 0.1 4.90 9.6 4.5 3.4
9.3 4.4 0.1 4.09 8.9 4 3.4
5.9 3.9 0.1 2.30 5.5 3.5 3.4
4.75 3.9 0.1 1.85 4.35 3.5 3.4
5.9 3.9 0.1 2.30 5.5 3.5 3.4
5.15 3.9 0.1 2.01 4.75 3.5 3.4
6.25 3.9 0.1 2.44 5.85 3.5 3.4
7 3.9 0.1 2.73 6.6 3.5 3.4
10.4 3.9 0.1 4.06 10 3.5 3.4
4.8 3.9 0.1 1.87 4.4 3.5 3.4
5.85 3.9 0.1 2.28 5.45 3.5 3.4
6.2 3.9 0.1 2.42 5.8 3.5 3.4
8.25 3.9 0.1 3.22 7.85 3.5 3.4
4.5 3.9 0.1 1.76 4.1 3.5 3.4
11.6 3.9 0.1 4.52 11.2 3.5 3.4
12.5 3.9 0.1 4.88 12.1 3.5 3.65
7.75 4.4 0.1 3.41 7.35 4 3.65
5.86 3.9 0.1 2.29 5.46 3.5 3.65
8.75 4.4 0.1 3.85 8.35 4 3.65
8.75 4.4 1.1 42.35 8.35 4 2.8
10.6 4.4 0.1 4.66 10.2 4 3.65
5.6 3.9 0.1 2.18 5.2 3.5 3.65
6.2 6.2 0.1 3.84 5.8 5.8 3.6
6.8 6.2 0.1 4.22 6.4 5.8 4.5
9.2 4.4 0.1 4.05 8.8 4 3.7
9.2 4.4 0.1 4.05 8.8 4 3.7
7.15 4 0.1 2.86 6.75 3.6 3.65
9.5 4.9 0.1 4.66 9.1 4.5 3.65
10.9 5.1 0.1 5.56 10.5 4.7 3.65
4.9 3.95 0.1 1.94 4.5 3.55 3.65
11.2 4.35 0.1 4.87 10.8 3.95 3.65
8.5 4 0.1 3.40 8.1 3.6 3.85
5.7 4 0.1 2.28 5.3 3.6 4.3
6.2 4 0.1 2.48 5.8 3.6 5.15
4.4 4 0.1 1.76 4 3.6 4.8
7.4 6.4 0.1 4.74 7 6 5.3
8.9 6.4 0.1 5.70 8.5 6 6.65
9.6 6.4 0.1 6.14 9.2 6 5.3
9.2 6.4 1.1 64.77 8.8 6 5.3
6.6 6.4 2.1 88.70 6.2 6 5.3
390.70
Total deduction of pipe
Total Rcc plumb
Summary of Ancor block

1 Excavation 17372.59
2 Soling 324.03
3 PCC 397.79
RCC plumb
4 5163.80
Reinforcement
5 104.18
2.27
Date :
Prepared by : 1982.4
Checked By : Rajendra Kumar BC
Reinforcement
mb) (m3) Formworks (m2)
(Kg)
Deductio Weight
Quantity Surface Quantity 35kg/
n of Steel
(m3) area (m2) (m2) m3
(m2) (MT)
35.70 46.24 5.28 40.96 35 1249.5
61.25 61.36 5.28 56.08 35 2143.75
361.38 237.76 5.28 232.48 35 12648.125
50.84 55.24 5.28 49.96 35 1779.3125
114.96 90.952 5.28 85.67 35 4023.5738
74.20 67.12 5.28 61.84 35 2597
66.08 62.944 5.28 57.66 35 2312.8
128.24 94.912 5.28 89.63 35 4488.4
73.50 68.56 5.28 63.28 35 2572.5
51.21 55.456 5.28 50.18 35 1792.175
55.62 58.048 5.28 52.77 35 1946.525
27.00 37.36 5.28 32.08 35 945
88.90 80.93 5.28 75.65 35 3111.5
580.07 431.76 5.28 426.48 35 20302.538
137.10 111.568 5.28 106.29 35 4798.6155
32.64 43.56 5.28 38.28 35 1142.4
43.55 51.05 5.28 45.77 35 1524.39
117.50 98.86 5.28 93.58 35 4112.64
121.04 90.46 5.28 85.18 35 4236.4
65.45 63.16 5.28 57.88 35 2290.75
51.77 55.11 5.28 49.83 35 1811.775
65.45 63.16 5.28 57.88 35 2290.75
56.53 57.91 5.28 52.63 35 1978.375
69.62 65.61 5.28 60.33 35 2436.525
78.54 70.86 5.28 65.58 35 2748.9
83.30 94.66 5.28 89.38 35 2915.5
52.36 55.46 5.28 50.18 35 1832.6
64.86 62.81 5.28 57.53 35 2269.925
69.02 65.26 5.28 59.98 35 2415.7
93.42 79.61 5.28 74.33 35 3269.525
48.79 53.36 5.28 48.08 35 1707.65
133.28 103.06 5.28 97.78 35 4664.8
123.66 117.16 5.28 111.88 35 4328.17
107.31 85.285 5.28 80.01 35 3755.85
69.75 67.36 5.28 62.08 35 2441.3025
121.91 92.785 5.28 87.51 35 4266.85
93.52 98.09 5.28 92.81 35 3273.2 230.48
134.03 106.66 5.28 101.38 35 4690.98
66.43 65.41 5.28 60.13 35 2325.05
121.10 86 5.28 80.72 35 4238.64
167.04 112.4 5.28 107.12 35 5846.4
130.24 97.44 5.28 92.16 35 4558.4
130.24 97.44 5.28 92.16 35 4558.4
88.70 77.785 5.28 72.51 35 3104.325
112.10 102.16 5.28 96.88 35 3923.5219
126.09 114.16 5.28 108.88 35 4413.1238
58.31 60.535 5.28 55.26 35 2040.8063
155.71 110.785 5.28 105.51 35 5449.815
112.27 92.59 5.28 87.31 35 3929.31
82.04 78.48 5.28 73.20 35 2871.54
107.53 98.86 5.28 93.58 35 3763.62
69.12 74.64 5.28 69.36 35 2419.2
178.08 140.56 5.28 135.28 35 6232.8
203.49 195.91 5.28 190.63 35 7122.15
204.79 164.32 5.28 159.04 35 7167.72
195.89 191.2 5.28 185.92 35 6856.08
157.73 183.92 5.28 178.64 35 5520.48
6270.22 5145.17 219.45765
1166.50 Total 102.074
5103.72
Item
Description of Work Unit No. Length (m) Breadth (m) Height (m)
No.
D Surge Tank
1.1 Site Clearance m2
1.00 25.00 25.00
2.0 Earthwork Excavation m3

surge tank 1.00 16.40
Excavation of Earth soil by

2.1 m3
equipment
Excavation of BM soil by
2.2 m3
equipment
Earth Work in excavation in
2.3 hard rockincluding disposal m3
E/W in Backfilling by Ordinary

Soil in 15cm thick layer and
2.4 m3
compaction with sprinkling of
water all complete
3.1 Dry Stone Solling
1.00 12.40 12.40 0.15
Providing and Placing

M10/40 Cement Concrete
5.1 m3
machine mixed for the
foundation
1.00 12.40 12.40 0.10
Providing and Placing M15

5.2 Plum Cement Concrete m3
machine mixed
For Pad m³ 1.00 12.00 12.00 5.40
Deduction for pipe 1.00 12.00

5.3 Cement Concrete machine m3
mixed
Base Pad 1.00 12.00 12.00 1.00
Top Slab 1.00 0.20
Inner radial face wall
1.00 26.30
Outer radial face wall 1.00 26.30
Total wall concrete
Total concrete
Providing, fixing and
5.5 removing formworks for m2
Concreting Works.
Pcc 1.00 49.60 0.10
Pad 1.00 48.00 1.00
Top Slab 1.00
Outer radial face 1.00 26.69 26.30
inner radial face 1.00 21.98 26.50
Total
Reinforcement works for
6.1 MT Taking 2.0% of concrete
RCC Concrete.
Random Rubble Masonry in
7.1 1:4 Cement and sand m3
mortar
Masonary work around surge
m³ 1.00 30.00
tank
Area (m2) Quantity Remarks
625.00 625.00
Total 625.00
842.80 13821.92
Total 13821.92
6910.96 0.50
4146.58 0.30
2764.38 0.20
4146.58 0.30
23.06
Total 23.06
15.38
Total 15.38
777.60
2.27 27.22
Total 750.38
144.00
38.47 7.69 Circular Area x Thickness
38.47 1011.63
56.72 1491.64
Total wall concrete 480.01 outer-inner face wall
Total concrete 631.70
4.96
48.00
38.47 38.47
701.95
582.47
Total 1375.84
99.18
10.50 315.00
Total 315.00
SUPER MAI "A" HYDROPOWER PROJECT(9.6MW)
A Alignment
A1 Anchor Blocks
Item
S.N. Description of Items Unit Quantity Rate (NRs)
No.
Earthwork Excavation in Common

1 1.1 Material including disposal upto 10m m3 10,423.55 155.00
lead and 1.5m lift
Earth Work in excavation in boulder
2 1.2 m3 5,211.78 210.00
mix soil including disposal
Earth Work in excavation in hard
3 1.3 rock without blasting including m3 1,737.26 950.00
disposal
E/W in Backfilling by Ordinary Soil in

1.4 15cm thick layer and compaction 1,737.26 140.00
with sprinkling of water all complete
4 2.1 Dry Stone Soling m3 324.03 2,000.00

Providing and Placing M10/40
5 3.1 Cement Concrete machine mixed for m3 397.79 10,000.00
the foundation, footing etc
Providing and Placing M15 plumb
6 3.2 Cement Concrete machine mixed for m3 5,163.80 9,800.00
the foundation, footing etc
Providing, fixing and removing
7 3.3 m2 5,145.17 775.00
formworks for Concreting Works.
Reinforcement works for RCC
8 3.4 MT 104.18 115,000.00
Concrete.
Sub Total
A2 Alignment E/W Excavation, Backfilling and Structure
Item Quantity Unit Rate
S.N. Description of Items Unit
No. (NRs)
Water management for different

1 1.1 ls 1.00 500,000.00
works in alignment (Dewatering)
2 1.2 Site Clearance m2 20,000.00 50.00
3 2.1 m3 59,033.59 155.00
Equipment
Excavation of BM Earth soil by
4 2.2 m3 47,226.87 210.00
Equipment
5 2.3 m3 11,806.72 950.00
rock with blasting and disposal
15cm thick layer and compaction
6 2.4 m3 11,806.72 140.00
with sprinkling of water, haulage
distance 10m.
2.5 Providing and laying dry stone soling m3 54.00 2,000.00
2.6 Providing and laying M20 concrete m3 36.00 15,000.00

2.7 RCC for M20 Concrete Ton 0.85 115,000.00
Providing and Laying Random Rubble
7 3.1 Masonry in 1:4 Cement and sand m3 850.00 6,300.00
mortar
9 3.3 Gabion Works m3 4,500.00 4,200.00
Providing and Laying and fixing of
10 3.4 m2 5,400.00 175.00
Geo-textile (Filter Fabrics)
Sub Total
A3 Saddle Supports and river crossing
S.N.
Item No. Description of Items Unit Quantity Rate (NRs)
Earthwork Excavation in Common
1 1.1 Material including disposal upto 10m m3 4,228.36 155.00
lead and 1.5m lift
Earth Work in excavation in boulder
1.2 3,382.68 210.00
mix soil including disposal
1.3 rock without blasting including 845.67 950.00
disposal

1.4 15cm thick layer and compaction 1,268.51 140.00

Cement Concrete machine mixed for 3
3 3.1 m 207.88 10,000.00
the foundation, footing etc, including
upto 30m lead.
5 3.2 Cement Concrete machine mixed for m3 951.61 15,000.00
the foundation, footing etc,
6 3.3 m2 3,238.74 775.00
7 3.4 MT 38.09 115,000.00
Concrete.
mortar
9 4.2 Gabion Works m3 100.00 4,200.00
Sub total
Total cost all of above (A)
B Surge Tank
Item
S.N. Description of Items Unit Quantity Rate (NRs)
No.
1 1.1 Site Clearance m2 625.00 50.00

Excavation of Earth soil (Excluding
2 2.1 m3 6,910.96 155.00
Hard Rock) by equipment
3 2.2 rock without blasting including m3 4,146.58 210.00
disposal

4 2.3 m3 2,764.38 950.00
rock with blasting including disposal

5 2.4 m3 4,146.58 140.00
with sprinkling of water, haulage
distance 10m.
Cement Concrete machine mixed for
7 4.2 m3 15.38 10,000.00
the foundation, footing etc, including
upto 30m lead.
Providing and Placing M15 Plum
8 4.3 m3 750.38 9,800.00
Cement Concrete machine mixed
9 4.4 m3 631.70 18,000.00
Super Structure, including upto 30m
lead.
10 4.5 m2 1,375.84 775.00
11 4.6 MT 99.18 115,000
Concrete.

mortar, lead 30m marooned 0-5m
13 5.2 Barbed Wire Fencing m 50.00 1,200.00

Application of Water Proofing
14 6.1 L.S. 1.00 568,530.79
Compound
15 6.2 Drainage Works L.S. 1.00 300,000.00
Total cost of Surge Tank ( C )
JECT(9.6MW)
Amount (NRs.) Remarks
1,615,650.92
1,094,473.21
1,650,396.10
243,216.27
648,058.30
3,977,851.00
50,605,266.22
3,987,504.12
11,980,391.05
75,802,807.18
Amount
Remarks
(NRs.)
500,000.00
1,000,000.00
9,150,205.68
9,917,642.28
11,216,381.15
1,652,940.38
108,000.00
540,000.00
JECT(9.6MW)
97,497.00
JECT(9.6MW)
5,355,000.00
18,900,000.00
945,000.00
59,382,666.49
655,395.21
710,363.85
803,387.68
177,590.96
626,386.25
2,078,757.50
14,274,103.35
2,510,020.25
4,380,795.39
3,855,180.75
420,000.00
30,491,981.18
165,677,454.85
JECT(9.6MW)
31,250.00
1,071,198.80
870,780.96
2,626,164.80
580,520.64
46,128.00
153,760.00
7,353,686.76
11,370,615.75
1,066,277.55
11,405,359.30
1,984,500.00
60,000.00
568,530.79
300,000.00
39,488,773.35
SAGARMATHA JALBIDUTH COMPANY (P) LTD.
Super Mai -A Hydropower Project (9.6 MW)
Summary of Rates
Estimated Contract
S.N. Description of Items Unit Remarks
Rate (NRs) Rate (NRs)
1 Site Clearance m² 50.00
2 Excavation of Earth soil by 155.00
m³
equipment
3 Excavation of BM soil by equipment
m³ 210.00
4 Earth Work in excavation in hard
m³ 950.00
rockincluding disposal
5 E/W in Backfilling by Ordinary Soil in
15cm thick layer and compaction m³ 140.00
6 Dry Stone Soling m³ 2,000.00
7 Laying 300 to 500 mm thick filter 2,500.00
layer of 75mm to 6mm stone
m³
aggregates with sand including
haulage.
8 Red Clay m³ 1,250.00
9 Boulder Riprap (from 0.5 m upto 3,000.00
m³
2.0m Dia. Boulder)
10 20 cm to 30 cm thk. Hard Stone 7,500.00
Lining 1:2 Non-shrinkage Cement m³
mortar
11 Providing and Placing M10/40 10,000.00
m³
the foundation, footing etc all
complete
12 Providing and Placing M15 Plum 9,800.00
m³
complete
13 Providing and Placing M15 Concrete 13,000.00
machine mixed for the foundation,
m³
footing etc all complete

m³
complete
Cement Concrete machine mixed m³
Concrete all complete
Cement Concrete machine mixed m³
17 Providing, fixing and removing 775.00
m²
18 Reinforcement works for RCC 115,000.00
ton
Concrete.
19 Providing and Laying Random Rubble 5,700.00
Masonry in 1:6 Cement and sand m³
mortar all complete
20 Providing and Laying Random Rubble 6,300.00
Masonry in 1:4 Cement and sand
m³
mortar, lead 30m marooned 0-5m
21 Gabion Works m 4,200.00

22 300 mm PVC Water Stopper rm 1,250.00
23 Joint Sealant with filling rm 1,500.00
24 Painting and surface finishing m² 450.00
25 CGI Sheet Roofing with false celling 1,300.00
works with supply of Materials m²
complete
26 Steel truss for powerhouse kg 140.00
27 Providing and Laying and fixing of
m²
Geo-textile (Filter Fabrics) 175.00
SAGARMATHA JALBIDUTH COMPANY (P) LTD
Super Mai -A Hydropower Project (9.6 MW)
Ilam
SUMMARY OF COST
Contingency
S.No. Description Amount (NPR)
(%)
A Preliminary Works 55,000,000.00
B Civil Construction works
B1 General items 16,700,000.00
B2 Weir, sluice and Intake 123,113,419.14 3%
B3 Samaha khola diversion 5,768,008.91 3%
B3 Gravel trap and approach canal 24,258,703.73 3%
B4 Settling basin 78,388,678.45 3%
Alignment E/W Excavation, Backfilling and
B5 protection Structure 59,382,666.49 3%
B6 Anchor block 75,802,807.18 3%
B7 Saddle suport 30,491,981.18 3%
B8 Surge Tank 39,488,773.35 3%
B9 Powerhouse 78,645,281.19 3%
B10 Tailrace 12,120,426.28 3%
B11 Switchyard & Tranmission line 18,608,675.00 3%
Sub-total 562,769,421
C Hydromechanical works
Penstock accessories(1855 ton) @ Rs 145
C1 per kg 268,975,000.00 3%
C2 Gate and accessories 67,579,565.60 3%
C3 Steel Pipe and accessories (samaha) 4,064,293.50 3%
C4 Steel Supporting for kholsi crossing 2,800,000.00 3%
Sub-total 343,418,859.10
D Electromechanical works
Electrical mechanical component of
powerhouse and its Accessories @250 per
D1 kW
Sub-total 252,000,000.00 3%
E Transmission Line and substation

E1 Transmission line 75,000,000.00 3%
E2 Construction power 11,000,000.00
Sub-total 86,000,000.00
Total Base cost (A+B+C+D+E) 1,299,188,280
F Land Acquisition 68,000,000.00

G Office and equipment 7,000,000.00
H Vehicle 11,000,000.00
I Acces Road 33,000,000.00
J infrastructure 15,000,000.00
Social ,Envir Mitigations @ 1.5% of
K base cost 19,487,824.20
Engineering, Administration and
Project management cost @ 5% of
L base cost 64,959,414.00
M Total cost
N Insurance @.5 % of base cost with VAT
(excl. taxes and contigencies)
O Intrest during construction(IDC)
Grand Total Cost (M+O)
ALBIDUTH COMPANY (P) LTD.
Hydropower Project (9.6 MW)
MARY OF COST
Contingency amount
Tax/Vat Total amount (Nrs) Remarks
(Nrs)
55,000,000.00
- 2,171,000.00 18,871,000.00
3,693,402.57 16,484,886.82 143,291,708.53
173,040.27 772,336.39 6,713,385.57
727,761.11 3,248,240.43 28,234,705.28
2,351,660.35 10,496,244.04 91,236,582.85
1,781,479.99 7,951,339.04 69,115,485.52

2,274,084.22 10,149,995.88 88,226,887.28
914,759.44 4,082,876.28 35,489,616.90
1,184,663.20 5,287,546.75 45,960,983.30
2,359,358.44 10,530,603.15 91,535,242.77
363,612.79 1,622,925.08 14,106,964.14
558,260.25 2,491,701.58 21,658,636.83
16,382,083 75,289,695 654,441,199
8,069,250.00 4,155,663.75 281,199,913.75

2,027,386.97 9,048,903.83 78,655,856.40
121,928.81 544,208.90 4,730,431.21
84,000.00 374,920.00 3,258,920.00
10,302,565.77 367,845,121.36
7,560,000.00 3,893,400.00 263,453,400.00
2,250,000.00 10,042,500.00 87,292,500.00

- 1,430,000.00 12,430,000.00
2,250,000.00 99,722,500.00
1,440,462,220
2,040,000.00 70,040,000.00
910,000.00 7,910,000.00
1,430,000.00 12,430,000.00
4,290,000.00 37,290,000.00
1,950,000.00 16,950,000.00
2,533,417.15 22,021,241.35
8,444,723.82 73,404,137.82
1,680,507,599
7,340,414
130,000,000.00
1,817,848,013.28
Per MW Cost 189,359,168.05
SAGARMATHA JALBIDUTH COMPANY (P) LTD.
Super Mai- A Hydropower Project (9.6 MW)
Total Civil Works Cost
Total Cost with

S.No. Descriptions Amount (NRs) Contingency 3% Base Cost (NRs) VAT 13% Remarks
VAT
A. HEADWORKS
Diversion Weir, Under Sluice
A1 123,113,419 3,693,402.57 126,806,822 16,484,887 143,291,709
and intake
A2 Gravel Trap 17,568,183 527,045.50 18,095,229 2,352,380 20,447,609
A3 Aproach Canal 6,690,520 200,715.61 6,891,236 895,861 7,787,097
A4 Settling basin 78,388,678 2,351,660.35 80,740,339 10,496,244 91,236,583
B Alignment -
B1 Anchor Blocks 75,802,807 2,274,084.22 78,076,891 10,149,996 88,226,887
Alignment E/W Excavation,
B2 59,382,666 1,781,479.99 61,164,146 7,951,339 69,115,486
Backfilling and Structure
Saddle Supports and river
B3 30,491,981 914,759.44 31,406,741 4,082,876 35,489,617
crossing
C SURGE TANK 39,488,773 1,184,663.20 40,673,437 5,287,546.75 45,960,983
POWERHOUSE, TAILRACE
D
and RIVER PROTECTION
Powerhouse and Protection

D1 78,645,281 2,359,358.44 81,004,640 10,530,603 91,535,243
works
D2 Tail Race 12,120,426 363,612.79 12,484,039 1,622,925 14,106,964
E SWITCHYARD AT PH 18,608,675 558,260.25 19,166,935 2,491,702 21,658,637
SAMAHA KHOLA
F 5,768,009 173,040.27 5,941,049 772,336 6,713,386
CIVILWORKS
Total of Civil Works 546,069,421 16,382,083 562,451,504 73,118,695 635,570,199
CALCULATION SHEET Date :
#REF! Estimated By: Rabi lakha
Subject : Cost Estimation of Access Road Checked By : Rajendra Kumar BC
Rate
S.N. Descriptions Unit Quantity Amount (NRs.) Remarks
(NRs/unit)
a Access Road from Biplate to Surge tank upgrading Km 15 1,000,000 15,000,000
b Access Road from Surge tank to Power house Km 2 2,000,000 4,000,000
c Access Road from Power house to HW Km 7 2,000,000 14,000,000
Total 33,000,000
CALCULATION SHEET
Super Mai A Hydropower project(9.6 Mw) Estimated By:Rabi Lakha
Subject : BOQ Headworks Checked By:Rajendra BC
Item. Estimated
Description of Items Unit Quantity
No. Rate (NRs)
A. HEADWORKS
A1. Diversion Weir and Under Sluice
1 River Diversion work LS 1.00 1,000,000.00
2 Dewatering Works at entire HW LS 1.00 1,500,000.00
3 Site Clearance m2 2,376.00 55.00
Excavation of Earth soil by equipment
4 m3 2,761.50 155.00
Excavation of BM soil by equipment

5 m3 8,284.50 210.00
Earth Work in excavation in hard rock

6 m3 2,761.50 950.00
including disposal
7 m3 1,380.75 140.00
thick layer and compaction with sprinkling of
8 water all complete
Dry Stone Soling m3 135.28 2,000.00
Laying 300 to 500 mm thick filter layer of
9 75mm to 6mm stone aggregates with sand m2 400.08 2,500.00
including haulage.
10 Red Clay filling m2 280.00 1,250.00
Boulder Riprap (from 0.5 m upto 1.5m Dia.
11 m3 1,617.20 3,000.00
Boulder)
30 cm thick Hard Stone linning 1:3 Cement
12 m2 32.69 7,500.00
Sand Mortar
Providing and Placing M10/40 Cement
13 Concrete machine mixed for the foundation, m3 91.15 10,000.00
Providing and Placing M15 Plum Cement
14 Concrete machine mixed for the foundation, m3 1,760.25 9,800.00
Concrete machine mixed for the foundation, m3 388.71 13,000.00
15 Concrete machine mixed for the foundation, m3 1,681.19 15,000.00
16 Concrete machine mixed Concrete all m3 717.71 18,000.00
complete and Placing M30/20 Cement
Providing
17 Concrete machine mixed Concrete all 522.75 21,500.00
complete
18 m2 5,142.13 775.00
19 Reinforcement works for RCC Concrete. MT 259.86 115,000.00
23 300 mm PVC Water Stopper rm
25 Gabion work m3 297.00 4,200.00
26 300mm PCV Water Stoper m 80.00 1,250.00
27 Providing and laying joint sealant m 160.00 1,500.00
28 Providing and laying joint filler m 2
65.00 1,200.00
CALCULATION SHEET
Item. Estimated
No. Rate (NRs)
A. HEADWORKS
Railing work at gate operation slab & Intake
29 Stoplong Platform - Complete LS 1.00 130,000.00
GI rung ladder - for Undersluice Gate

30 Operation LS 1.00 25,000.00
Grouting Work LS 1.00 500,000.00

Sub Total
CALCULATION SHEET
Item. Estimated
No. Rate (NRs)
A. HEADWORKS
A2 Gravel Trap
Quantity Unit Rate
(NRs)
1 Aproach Canal m3 338.60 55.00
2 Excavation of Earth soil by equipment m 3
994.50 155.00
3 Excavation of Boulder Mix soil by equipment m3 596.70 210.00

4 including disposal and lift m3 397.80 950.00
E/W in Backfilling by River Soil in 15cm

5 water including haulage m3 298.35 140.00
6 Dry Stone Soling m3 43.14 2,000.00
30 cm thick Hard Stone Lining 1:3 Cement
7 mortar m3 35.11 7,500.00

Concrete machine mixed for the foundation,
8 footing etc all complete m3 22.65 10,000.00
Providing and Placing M15 Plum Cement

9 footing etc all complete m3 143.00 9,800.00
Concrete machine mixed Concrete all
10 complete m3 342.01 18,000.00
11 for Concreting Works. m2 1,050.77 950.00
12 Reinforcement works for RCC Concrete. Ton 42.96 115,000.00
14 Masonry in 1:4 Cement and sand mortar m3 187.50 6,300.00
15 Masonry in 1:6 Cement and sand mortar m3 192.50 5,700.00
16 Gabion Works m3 50.00 4,200.00
17 Providing,laying and fixing rooftruss Ton 0.91 140.00
Providing,laying and fixing CGI sheet in
18 rooftruss m2 33.75 1,300.00
20 Providing and laying joint sealent m 30.00 1,500.00
21 Providing and laying joint filler m2 9.00 1,500.00
Grouting Work LS
Sub Total
A3. Aproach Canal
1 Aproach Canal m3 353.60 55.00
2 Excavation of Earth soil by equipment m3 368.55 155.00
CALCULATION SHEET
Item. Estimated
No. Rate (NRs)
A. HEADWORKS
3 Excavation of Boulder Mix soil by equipment m3 221.13 210.00

4 including disposal by
E/W in Backfilling andRiver
lift Soil in 15cm m3 147.42 950.00
5 water including haulage m3 73.71 140.00
6 Dry Stone Soling m3 37.76 2000.00
CALCULATION SHEET
Item. Estimated
No. Rate (NRs)
A. HEADWORKS
8 footing etc all complete m3 18.88 10000.00
Concrete machine mixed Concrete all
10 complete m3 166.38 18000.00
11 for Concreting Works. m2 389.50 950.00
12 Reinforcement works for RCC Concrete. Ton 19.59 115000.00

13 Masonry in 1:4 Cement and sand mortar m3 46.00 6300.00
14 Providing,laying and fixing rooftruss m2 0.38 140.00

15 rooftruss m2 38.70 1300.00
16 300mm PCV Water Stoper m 19.20 1250.00
17 Providing and laying joint sealent m 40.00 1500.00
18 Providing and laying joint filler m2 7.20 1500.00
19 Grouting Work LS 100000.00
Sub Total
A4. Settling basin
Quantity Unit Rate
(NRs)
1 Site Clearance m2 1620.00 55.00
2 Excavation of Earth soil by equipment m3 1548.75 155.00
3 m3 929.25 210.00
4 including disposal m3 619.50 950.00

5 thick layer and compaction with sprinkling of m3 464.63 140.00
water all complete
7 Concrete machine mixed for the foundation, m3 121.60 10,000.00
complete
9 m2 5552.79 950.00
Reinforcement works for RCC Concrete. MT 225.51 115,000
Masonry in 1:4 Cement and sand mortar m3 738.92 6,300
CALCULATION SHEET
Item. Estimated
No. Rate (NRs)
A. HEADWORKS
12 Masonry in 1:6 Cement and sand mortar for m3 168.00 5,700.00
river protection
Masonary around gravel flushing outlet m3 54.00 5,700.00
Gaion work m3 1200.00 4,200.00
Providing,laying and fixing rooftruss 2.24 140.00
rooftruss 71.52 1,300.00
14 300 mm PVC Water Stopper rm 99.80 1,250.00

Providing and laying joint sealant 186.70 1,500.00
Providing and laying joint filler 29.94 1,500.00
Railing work at gate operation slab -
17 including sand purging gates, settling Entry LS 2.00 100,000.00
Gates, headpond
18 GI rung ladder LS 2.00 25,000.00
Grouting Work LS 1.00
Sub Total
Total Cost on Headworks (A)
stimated By:Rabi Lakha
hecked By:Rajendra BC
Amount
Remarks
(NRs.)
1,000,000.00
1,500,000.00
130,680.00
428,032.50
1,739,745.00
2,623,425.00
193,305.00
270,552.00
1,000,200.00
350,000.00
4,851,600.00
245,160.00
911,460.00
17,250,450.00
5,053,197.50
25,217,850.00
12,918,816.00
11,239,125.00
3,985,150.75
29,884,270.39
-
1,247,400.00
100,000.00
240,000.00
78,000.00
Amount
Remarks
(NRs.)
130,000.00
25,000.00
500,000.00
123,113,419.14
Amount
Remarks
(NRs.)
Amount
Remarks
(NRs.)
18,623.00
154,147.50
125,307.00
377,910.00
41,769.00
86,280.00
263,340.00
226,500.00
1,401,400.00
6,156,180.00
998,231.50
4,939,992.44
1,181,250.00
1,097,250.00
210,000.00
127.97
43,875.00
37,500.00
45,000.00
13,500.00
150,000.00
17,568,183.41
19448.00
57125.25
Amount
Remarks
(NRs.)
46437.30
140049.00
10319.40
75520.00
Amount
Remarks
(NRs.)
188800.00
2994840.00
370025.00
2252993.18
289800.00
53.20
50310.00
24000.00
60000.00
10800.00
100000.00
6690520.33
Amount
Remarks
(NRs.)
89,100.00
240,056.25
195,142.50
588,525.00
65,047.50
364,794.00
1,215,980.00
32,317,938.00
5,275,150.50
25,933,349.80
4,655,196.00
Amount
Remarks
(NRs.)
957,600.00
307,800.00
5,040,000.00
312.90
92,976.00
124,750.00
280,050.00
44,910.00
200,000.00
50,000.00
350,000.00
78,388,678.45
225,760,801.32
Super Mai A Hydropower Project(9.6MW) Estimated By:Rabi Lakha

No. (m) (m) (m) (m2)
A. HEADWORKS
A1. Diversion Weir, Under Sluice and Intake
1.1 River Diversion Work No. 1 1.00
1.2 Dewatering Works at HW
2.1 Site Clearance m2 1 66.00 36.00 2,376.00
3 Earthwork Excavation m3
Weir main section (including u/s &
1 30.00 385.00 11,550.00
d/s riprap + side walls)
Undersluice 1 5.00 375.00 1,875.00
intake 1 8.50 45.00 382.50
Total 13,807.50
3.1 m3 2,761.50
equipment
Excavation of Boulder Mix soil by
3.2 m3 8,284.50
equipment

3.3 m3 2,761.50
rock including disposal and lift
E/W in Backfilling by River Soil in

3.4 m3 1,380.75
with sprinkling of water including
haulage
4.1 Dry Stone Soling m3
Cutoff of U/S apron 1 36.00 1.00 0.15 5.40
Middle cuttoff of upstream apron 1 39.10 1.50 0.15 8.80
Cutoff of D/S apron 1 23.50 3.40 0.15 11.99
Weir 1 26.50 16.40 0.15 65.19
U/S cutoff of wier 1 26.50 1.00 0.15 3.98
D/S cutoff of weir 1 26.50 1.00 0.15 3.98
Right side wall 1 35.40 1.00 0.15 5.31
left side wall 1 64.50 1.00 0.15 9.68
Divide wall between weir and
1 27.20 1.00 0.15 4.08
under sluice
Undersluice upstream 1 15.80 4.80 0.15 11.38
Undersluice downstream 1 14.70 2.50 0.15 5.51
Total 135.28
No. (m) (m) (m) (m2)
Laying 300 to 500 mm thick

filter layer of 75mm to 6mm
4.2 m3
stone aggregates with sand
including haulage.
Gravel Bed filter Material
U/S Apron 1 36.00 12 0.30 129.60
Middle cutoff to weir axis 1 33.50 8 0.30 80.40
D/S Apron 1 28.80 22 0.30 190.08
Total 400.08
4.3 Red Clay m 3
U/S Apron 1 36.00 12 0.40 172.80

Total 280.00
Boulder Riprap (from 0.5 m
4.4 m3
upto 1.5m Dia. Boulder)
U/S Apron 1 36.00 12 0.50 216.00
D/S Apron 1 28.80 22 2.00 1,267.20
Total 1,617.20
No. (m) (m) (m) (m2)

Cement Concrete machine
5.1 m3
mixed for the foundation,
U/S cutoff 1 36.00 1.00 0.10 3.60

Middle cutoff to weir axis 1 33.50 1.50 0.10 5.03
Cutoff 1 ofD/S 1 28.80 3.40 0.10 9.79
Weir 1 26.50 16.40 0.10 43.46
U/S cutoff of wier 1 26.50 1.00 0.10 2.65
D/S cutoff of weir 1 26.50 1.00 0.10 2.65
Right sid wall 1 35.40 1.00 0.10 3.54
Left sife wall 1 64.50 1.00 0.10 6.45
1 27.20 1.00 0.10 2.72
under sluice
Undersluice upstream 1 15.80 4.80 0.10 7.58
Undersluice downstream 1 14.70 2.50 0.10 3.68
Total 91.15
Plum Cement Concrete
5.2 machine mixed for the m3
foundation, footing etc all
complete
Weir filling concrete 1 26.50 49.50 1,311.75
Plum at intake 1 1.80 65.00 117.00
Plum after D/S cuttoff wall 1 25.50 13.00 331.50
Steel linning Total 1,760.25

5.3 m3
Cutoff of U/S 1 36.00 1.30 46.80

Middle Cutoff of U/S-1 layer 1 33.50 2.00 0.50 33.50
Middle Cutoff of U/S-2 layer 1 33.50 0.50 2.25 37.69
Cutoff of D/S apron 1st layer 1 28.80 3.40 0.50 48.96
Cutoff of D/S apron 2st layer 1 28.80 7.70 221.76
Total 388.71

5.4 m3
Weir bottom slab with both cufoff 1 26.50 24.50 649.25
Upstream Right bank side wall 1 16.00 0.75 12.00 144.00

No. (m) (m) (m) (m2)
Upstream Right bank side wall

1 16.00 4.80 0.80 61.44
base
Downstream Right bank side wall 1 35.50 0.75 8.00 213.00
Left bank side wall U/S 1 40.50 0.75 12.00 364.50

Left bank side wall /S 1 24.00 0.75 8.00 144.00
Base slab of left side wall 1 14.00 2.50 1.00 35.00
Base slab of right side wall 1 35.00 2.00 1.00 70.00
Total 1,681.19
No. (m) (m) (m) (m2)

mixed Concrete all complete
Undersluice with cutoffs in

1 4.80 12.00 57.60
upstream part
Undersluice with cutoffs in
1 2.50 32.50 81.25
Downstream part
Undersluice brest wall(gated part) 2 2.50 0.50 7.70 19.25
Undersluice brest wall(gated part
2 4.60 1.00 5.50 50.60
lower curve)
Concrete band in D/S apron 4 21.50 0.30 2.00 51.60
Turnnion block for radial gate
2 1.00 0.80 0.80 1.28
support
Main Divide wall between weir
1 6.20 1.00 13.50 83.70
and sluice
1 12.50 1.00 2.40 30.00
sluice U/S
2 1.80 1.00 7.00 25.20
sluice D/S-1
2 3.00 1.00 5.70 34.20
sluice D/S-2
2 5.30 1.00 4.30 45.58
sluiceD/S-3
under sluice gate plate form 1 3.00 4.40 0.30 3.96
under sluice intermediate gate
1 3.00 4.40 0.30 3.96
plate form
intake brest wall 3 2.60 0.60 8.40 39.31
Base of Intake 1 6.60 20.50 135.30
intake gate plate form 1 9.20 3.00 0.20 5.52
Operating intake slab 1 1.00 1.00 0.20 0.20
Wall orifices-1 1 9.50 0.80 5.00 38.00
Wall orifices-2 1 7.10 0.80 5.00 28.40
Wall orifices3 1 5.20 0.80 5.00 20.80
Wall orifice4 1 3.70 0.80 5.00 14.80
Sub Total 770.51
Deduction of plum in intake 1 6.60 8.00 52.80
Total 717.71

Main Part of weir without U/S and

1 25.50 20.50 522.75
D/S cutoff
Total 522.75
No. (m) (m) (m) (m2)
Providing and Placing 8mm

5.7 thick Steel Lining in
undersluice wall
Steel linning kg 2.00 20.00 0.01 2.00 5,024.00
No. (m) (m) (m) (m2)

5.8 formworks for Concreting m2
Works.
Cutoff of U/S 1 74.00 0.10 7.40
Cutoff U/S middle 1 70.00 0.10 7.00
Cutoff D/S 1 56.00 0.10 5.60
Weir side face 2 58.00 116.00
Weir U/S slope face 1 26.50 10.30 272.95
Weir D/S slope face 1 26.50 5.50 145.75
Weir top part 1 26.50 2.00 53.00
Weir U/S cutoff 1 26.50 9.50 251.75
Weir D/S cutoff 1 26.50 7.00 185.50
Right side wall U/S 2 16.00 11.00 352.00
Right side wall D/S 2 35.00 11.00 770.00
Left side walll 2 64.50 11.00 1,419.00
left side base slab 1 6.00 38.00 228.00
right side base wall 1 5.00 35.00 175.00
Undersluice with cutoffs-side 2 45.00 90.00
Undersluice wall(gated part) 2 2.50 7.70 38.50
Undersluice gate plat form 1 3.00 4.40 13.20
Undersluice intermediate gate plat
1 3.00 4.40 13.20
form
2 6.20 13.50 167.40
sluice
4 12.50 2.40 120.00
sluice U/S
4 1.80 7.00 50.40
sluice D/S-1
4 3.00 5.70 68.40
sluice D/S-2
4 5.30 4.30 91.16
sluiceD/S-3
intake brest wall 6 2.60 8.40 131.04
Base of Intake side face 2 18.50 37.00
Base of intake upper part 1 9.20 3.20 29.44
Base of intake lower part 1 9.20 2.80 25.76
intake gate plate form 1 8.40 2.70 22.68
Wall orifices-1 2 9.50 5.00 95.00
Wall orifices-2 2 7.10 5.00 71.00
Wall orifices-3 2 5.20 5.00 52.00
Wall orifice-4 2 3.70 5.00 37.00
Total 5,142.13
30 cm thick Hard Stone linning

6.0
1:3 Cement Sand Mortar
No. (m) (m) (m) (m2)
Under Sluice U/S 1 11.20 4.80 0.30 16.13

Under Sluice D/S 1 9.20 2.50 0.30 6.90
Intake Structure 1 9.20 3.50 0.30 9.66
Total 32.69
MT Taking 1% of all RCC
7 Concrete.
Total 259.86
Providing,laying and fixing
8
rooftruss
Rooftruss in undersluice gate MT 1 4.50 4.50 0.51
Rooftruss in intake gate 1 9.40 5.40 1.27
sub total 1.78
Vertical 4" steel pipe for truss
Taking 25% of rooftruss 0.44
support
Total 2.22
Providing,laying and fixing CGI
8.1
sheet in rooftruss
CGI sheet in undersluice gate m2 1 5.50 5.50 30.25
Rooftruss in intake gate 1 10.40 6.50 67.60
Total 97.85
8.2 300mm PCV Water Stoper
Weir m 2 40.00 80.00
Providing and laying joint
8.3
sealant
Weir m 2 80.00 160.00
8.4 Providing and laying joint filler
Weir m2 65.00 65.00
9.0 Gabion work m3

gabion work in U/S 1st layer m3 1 27.50 2.00 1.00 55.00
gabion work in U/S 2nd layer m3 1 26.00 2.00 1.00 52.00
gabion work in D/S above
m3 1 25.00 2.00 1.00 50.00
floodwall
In D/S protection 1st layer m3 1 15.00 2.00 1.00 30.00
In D/S protection 2nd layer m3 1 14.50 2.00 1.00 29.00
In D/S protection 3rd layer m3 1 14.00 2.00 1.00 28.00
In D/S protection 4th layer m3 1 13.50 2.00 1.00 27.00
In D/S protection 5th layer m3 1 13.00 2.00 1.00 26.00
Total 297.00
A2. Gravel Trap
1.1 Site Clearance
Gravel Trap m2 1 15.00 9.60 144.00
Gravel trap flushing gate 1 32.00 2.80 89.60
No. (m) (m) (m) (m2)
Spillway 1 105 105.00

Total 338.60
2 Excavation m 3
Gravel trap 1 10.60 120.5 1,277.30

Gravel Trap flushing 1 2.60 92 239.20
Spillway 1.00 4.50 105.00 472.50
Total 1,989.00
2.1 m3 994.50
equipment
Excavation of Boulder Mix soil
2.2 m3 596.70
by equipment
2.3 hard rock including disposal m3 397.80
and lift
E/W in Backfilling by River Soil
in 15cm thick layer and
2.4 m3 298.35
water including haulage
Gravel Trap 1 0.20 110 22.00
Spillway 1.00 0.20 62.50 12.50
Flushing Canal 1 24.00 1.80 0.20 8.64
Total 43.14
30 cm thick Hard Stone Lining
3.2 m2
1:3 Cement mortar
Main Rectangular Shape part 1 9.80 7.8 0.30 22.93
Triangle Shape part 1 7.00 5.8 0.30 12.18
Total 35.11

4.1 m3
Gravel trap 1 0.10 110 11.00

Spillway 1 0.1 62.50 6.25
Flushing Canal 1 30 1.8 0.1 5.4
Total 22.65
Plum Cement Concrete
4.2 machine mixed for the
foundation, footing etc all
complete
Plum Concrete in Gravel trap 1.30 110.00 143.00
Total 143.00
No. (m) (m) (m) (m2)

Gravel trap base 1 7.60 14 106.40

Gravel trap wall 2 14.80 0.60 7.10 126.10
Spillway Base 1 0.8 62.50 50.00
Left wall Spillway 1 2 0.3 4.8 2.88
Right wall spillway 1 11.6 0.3 4.8 16.704
Base of Flushing 1 30.00 1.80 0.20 10.80
Wall of Flushing 2 30.00 0.20 0.80 9.60
Slab of Flushing 1 30.00 1.80 0.20 10.80
Brest wall of gravel flushing gate 1 2.00 0.30 4.80 2.88
Operating slab supporting 1 2.00 0.40 4.50 3.60
Flushing gate supporting Right
1 1.60 0.50 4.80 3.84
wall
Flushing gate supporting Left wall
1 2.80 0.50 4.80 6.72
Operating slab of flushing gate 1 2.00 2.40 0.20 0.96
Sub Total 351.28
Deduction spillway wall 1 10.30 0.60 1.50 9.27
Total 342.01
5 formworks for Concreting m2
Works.
PCC for gravel trap 1 42.00 0.10 4.20
PCC for flushing canal 1 57.00 0.10 5.70
PCC for aspillwayl 0.1 62.50 6.25
Gravel trap base concrete 1 42.00 1.4 58.80
Flushing canal base concrete 1 57.00 0.3 17.10
Spillway base concrete 1 0.8 62.50 50.00
Wall of Gravel trap 4 15.00 7.10 426.00
left Wall of spillway 2 2 4.8 19.2
Right Wall of spillway 2 11.6 4.8 111.36
Wall of flushing canal 4 30.00 0.80 96.00
Wall of aproach canal 4 35.00 1.50 210.00
Brest wall of gravel flushing gate 2 2.00 4.80 19.20
Slab supporting flushing gate wall 2.00 4.50 18.00

2
Flushing canal slab 1 57.00 0.30 7.20
Operating slab 1 8.80 0.20 1.76
Total 1,050.77
6.0 MT
Concrete. Taking 1.6% of all RCC
No. (m) (m) (m) (m2)
Taking 1.6% of all RCC
Total 42.96
Providing and Placing Steel
7.0 Linning graveltrap to flushing
gate
Steel linning 4 6 0.01 0.80 1,205.76
7.1
rooftruss
Rooftruss in graveltrap flushing
1 6.50 4.50 0.73
gate
support
Total 0.91
7.2
sheet in rooftruss
Rooftruss in graveltrap flushing
1 7.50 4.50 33.75
gate
Total 33.75
8.0 300mm PCV Water Stoper
Intake & Gravel trap m 1 30.00 30.00
Total 30.00
8.1
sealent
Intake & Gravel trap m 1 30.00 30.00
Total 30.00
Intake & Gravel trap m2 1 30.00 0.30 9.00

Total 9.00
Providing and Laying Random
8.3 Rubble Masonry in 1:4 Cement
and sand mortar
Masonary work in spillway base m3 1 3.000 62.50 187.50
8.4 Rubble Masonry in 1:6 Cement m3
and sand mortar
Protection works 1 25.00 2.20 3.50 192.50
8.5 Gabion Works m3

A3. APROACH CANAL

1.1 Site Clearance
Aproach canal-1 1 40 5.2 208
Aproach canal-2 in Y shape 2 14 5.2 145.6
Total 353.60
2 Excavation m 3
No. (m) (m) (m) (m2)
Aproach Canal 1.00 4.20 175.50 737.10

Total 737.10
368.55
equipment
221.13
equipment

147.42

73.71
haulage

Aproach Canal-1 1 35.00 3.20 0.20 22.40
Aproach Canal-2 in Y shape 2 12.00 3.20 0.20 15.36
Total 37.76

4.1 m3
Aproach Canal-1 1 35.00 3.20 0.10 11.20
Aproach Canal-2 in Y shape 2 12.00 3.20 0.10 7.68
Total 18.88
4.2 Cement Concrete machine
Aproach Canal base-1 1 35.00 3.20 0.30 33.60
Aproach Canal base-2 in Y shape 2 12.00 3.20 0.30 23.04
Aproach Canal floor-1 1 35.00 3.20 0.30 33.60
Aproach Canal floor-2 in Y shape 2 12.00 3.20 0.30 23.04
Aproach canal wall -1 2 35.00 0.30 1.50 31.50
Aproach Canal wall-2 in Y shape 4 12.00 0.30 1.50 21.60
Total 166.38
5 formworks for Concreting
Works.
PCC for aproach canal 1 145.00 0.10 14.50
Aproach canal base concrete 1 35.00 0.3 10.50
Wall of aproach canal-1 4 35.00 1.50 210.00
No. (m) (m) (m) (m2)
Wall of aproach canal-2 in y

12.00 1.50 144.00
shape 8
Aproach canal slab 1 35.00 0.30 10.50
Total 389.50
5.1 Taking 1.5% of concrete 19.59
Concrete.

6
rooftruss
Rooftruss in aproach canal gate 2 3.50 3.50 0.31
support
Total 0.38
6.1
sheet in rooftruss
Rooftruss in aproach canal gate 2 4.30 4.50 38.70
7 300mm PCV Water Stoper

Aproach canal 2 9.60 19.20

7.1
sealent
Aproach canal 4 10.00 40.00
Aproach canal 2 12.00 0.30 7.20

8 Rubble Masonry in 1:6 Cement
and sand mortar
Side drain 2 46.00 0.50 46.00
A3. Settling basin and Spillway

1.1 Site Clearance m2
Desender 1 78.00 15.00 1,170.00
Flushing 1 60.00 4.00 240.00
Headpond 1 20.00 10.50 210.00
Total 1,620.00
2 Earthwork Excavation m 3
Settling basin 1 15.00 163.50 2,452.50

Flushing 1 4.60 75.00 345.00
Drain 1 15.00 20.00 300.00
Total 3,097.50
No. (m) (m) (m) (m2)

2.1 m3 1,548.75
equipment
2.2 m3 929.25
by equipment
and lift
2.4 m3 10 % of Total Quantity 464.63
Transition 2 20.80 4.40 0.15 27.46
Main desander Part 1 54.00 14.90 0.15 120.69
Headpond Before trashrack 1 0.15 100.50 15.08
Headpond after trashrack 1 6.80 7.40 0.15 7.55
Bell Mouth Part 1 3.20 3.60 0.15 1.73
Flushing canalafter desender 1 26.00 1.00 0.15 3.90
Spillway 1 0.15 40.00 6.00
Total 182.40

4.1 m3
Transition 2 20.80 4.40 0.10 18.30

Headpond Before trashrack 1 0.10 100.50 10.05
Bell Mouth Part 1 3.20 3.60 0.10 1.15
Flushing canal after desender 1 26.00 1.00 0.10 2.60
Spillway 1 0.10 40.00 4.00
Total 121.60

Bottom slab
Transition 2 20.80 4.40 0.60 109.82
Gate Portion 2 2.50 2.30 0.75 8.63
Headpond Before trashrack 0.75 100.50 75.38
Spillway 1 0.30 40.00 12.00
Flushing canal 1 26.00 1.00 0.20 5.20
No. (m) (m) (m) (m2)
Bell Mouth Part 1 3.20 3.60 0.50 5.76

Vertical wall
Transition 4 20.80 0.45 4.20 157.25
Main desander Part-Side Walls 2 54.00 0.45 6.10 296.46
Main desander Part-Mid Wall 1 54.00 0.45 6.10 148.23
Gate Portion-Side Walls 2 1.00 0.50 6.50 6.50
Gate Portion-middle wall 1 1.00 0.80 6.50 5.20
Gate Portion-Wall FlushGate 4 3.50 0.50 6.50 45.50
Breast wall of desender gate 4 2.10 0.30 1.20 3.02
Breast wall of flushing gate 4 1.00 0.20 5.50 4.4
Wall before stoplog 2 1.00 0.30 5.70 3.42
Headpond wall befor trashrack 2 10.70 0.50 4.00 42.80
Headpond wall in trashrack slope
2 3.50 0.50 4.85 16.98
portion
Headpond wall after trashrack
2 3.00 0.50 6.00 18.00
slope portion
Headpond end wall 1 3.40 0.45 3.80 5.81
Bell mouth side wall 2 6.60 0.60 1.80 14.26
Flushing Canal Wall 2 26.00 0.30 0.90 14.04
Spillway wall-1 1 14.50 2.00 0.30 8.70
Spillway wall-1 end wall 1 2.00 0.30 1.80 1.08
Spillway wall drop 1 1 2.00 2.00 0.30 1.20
Spillway wall drop 1 end wall 1 2.00 0.30 1.80 1.08
Spillway wall drop- 2 1 2.00 2.00 0.30 1.20
Spillway wall drop -3 1 2.00 2.00 0.20 0.80
Spillway wall side wall 2 4.30 0.30 8.00 20.64
Spillway wall side wall in slope 2 8.70 0.30 5.50 28.71
spillway canal wall 2 48.20 0.30 2.00 57.84
Operating gate slab 1 12.90 3.50 0.20 9.03
Slab from trashrack to bellmouth 1 7.20 7.50 0.20 10.80
Drop down wall toward trashrack 1 7.20 0.20 0.50 0.72
Flushing Canal Slab 1 26.00 0.30 0.90 7.02
Bell mouth slab 1 3.00 3.40 0.50 5.10
Total 1,795.44
4.3 formworks for Concreting m2
Works.
PCC Work
Transition 4 20.80 3.30 274.56
Main desander Part 1 134.00 0.10 13.40
Headpond after trashrack 1 29.40 0.10 2.94
No. (m) (m) (m) (m2)
Spillway 1 125.00 0.10 12.50

Flushing canal 1 52.00 0.10 5.20
Bell Mouth Part 1 14.40 0.10 1.44
Base Slab
Transition 4 20.80 0.75 62.40
Main desander Part 4 54.00 0.75 40.50
Headpond after trashrack 1 43.00 0.50 21.50
Spillway 1 125.00 0.30 37.50
Flushing canal 1 52.00 0.30 15.60
Bell Mouth Part 1 14.40 0.30 4.32
Vertical wall -
Transition 8 20.80 3.50 582.40
Main desander Part-Side Walls 4 54.00 6.10 1,317.60
Main desander Part-Mid Wall 4 54.00 6.10 1,317.60
Gate Portion-Side Walls 4 3.00 6.50 78.00
Gate Portion-middle wall 4 3.40 6.50 88.40
Gate Portion-Walls@FlushGate 4 8.00 6.50 208.00
Wall before stoplog 2 2.60 5.70 29.64
Headpond wall befor trashrack 4 10.70 4.00 171.20
Headpond wall in trashrack slope
4 3.50 4.85 67.90
portion
Headpond wall after trashrack
2 3.00 6.00 36.00
slope portion
Headpond end wall 1 7.70 3.80 29.26
Bell mouth side wall 4 6.60 1.80 47.52
Flushing Canal Wall 4 52.00 0.90 187.20
Spillway wall-1 2 14.50 5.80 168.20
Spillway wall-1 end wall 2 2.00 1.80 7.20
Spillway wall drop 1 1 2.00 0.20 0.40
Spillway wall drop 1 end wall 2 2.00 1.80 7.20
Spillway wall drop- 2 1 2.00 0.20 0.40
Spillway wall drop- 2end wall 2 2.00 1.80 7.20
Spillway walldrop -3 1 2.00 0.20 0.40
Spillway walldrop -3 end wall 2 2.00 1.80 7.20
Spillway wall side wall 4 6.00 3.20 76.80
spillway wall -2 4 48.20 2.00 385.60
Operating gate slab top 1 11.70 3.50 40.95
Operating gate slab 1 30.40 0.20 6.08
top Slab from trashrack to
1 7.20 7.50 54.00
bellmouth
Slab from trashrack to bellmouth 1 29.40 0.20 5.88
Drop down wall toward trashrack 1 7.40 0.50 3.70
No. (m) (m) (m) (m2)
Flushing Canal Slab 2 52.00 0.90 93.60

Bell mouth slab 1 3.00 3.40 10.20
Total 5,552.79
4.4 Kg Taking 1.6% of RCC 225.51
Concrete.
Total 225.51
Providing and Placing Steel
5 Linning in desendere flushing
gate to spillway
Steel linning in flushing gate kg 4 15.00 0.008 1.00 3,768.00
6 Rubble Masonry in 1:4 Cement m3
and sand mortar
Random rubble masonary in
4 20.80 1.60 1.00 66.56
transition zone in triangle shape
Random rubble masonary in main
4 54.00 2.00 1.30 561.60
desender in triangle shape
In gate portion 4 1.80 1.70 1.50 18.36
In headpond 1 2.00 2.00 14.50 58.00
In spillway base drop -1 1 2.00 2.00 4.00 16.00
Total 738.92
Rubble Masonry in 1:6 Cement
6.1
and sand mortar for river
protection
Masonary around gravel flushing
1 30.00 1.40 4.00 168.00
outlet

Rubble Masonry in 1:6 Cement
and sand mortar for side drain
Side drain around settling basin 2 54.00 0.50 54.00

6.2 Gaion work
River protection 1 150.00 2.00 4.00 1,200.00
Total 1,200.00
7
rooftruss
Rooftruss in desender outlet gate 1 14.90 4.80 1.79
Sub Total 1.79

support
Total 2.24
No. (m) (m) (m) (m2)

7.1
sheet in rooftruss
Rooftruss in desender outlet gate 1 14.90 4.80 71.52
Total 71.52
Settling basin entry gate 4 2.30 9.20
Settling basin 3 25.90 77.70
Headpond 1 12.90 12.90
Total 99.80
8.1
sealant
Settling basin entry gate 8 2.30 18.40
Settling basin 6 25.90 155.40
Headpond 2 12.90 12.90
Total 186.70
Settling basin entry gate 4 2.30 0.30 2.76

Settling basin 3 25.90 0.30 23.31
Headpond 1 12.90 0.30 3.87
Total 29.94
dra BC
Remarks
20%
60%
20%
10%
Remarks
Remarks
Remarks
Remarks
Remarks
Remarks
P*H
P*H
P*H
Bothside
Bothside
Bothside
Bothside
Remarks
Remarks
L- section A=78.5
L- section A=88
50%
30%
20%
15%
AverageB=5.8
Remarks
total length=42
bothside 2*2=4
Remarks
Avg B=2.2
Remarks
50%
30%
20%
10%
Remarks
Remarks
50%
30%
20%
15%
Remarks
total length=134
Remarks
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
Remarks
perimeter*H
perimeter*H
MT
4-side
Remarks
CALCULATION SHEET
Super Mai A Hydropower project Estimated By:Rabi Lakha
Item.
Description of Items Unit Quantity Estimated Rate (NRs)
No.
A. HEADWORKS
A1. Weir
1 River Diversion work LS 1.00 250,000.00
2 Dewatering Works LS 1.00 100,000.00
4 m3 37.00 155.00
equipment
5 Excavation of BM soil by equipment m3 73.99 210.00
6 m3 73.99 950.00
including disposal
15cm thick layer and compaction with
7 m3 18.50 140.00
sprinkling of water all complete
Laying 300 mm thick filter layer of

8 75mm to 6mm stone aggregates with m2 12.24 2,500.00
sand including haulage.
9 Red Clay filling m2 21.76 1,275.00
Boulder Riprap (from 0.5 m upto 1m
10 m3 30.60 3,000.00
Dia. Boulder)
Concrete machine mixed for the
11 m3 3.94 10,000.00
foundation, footing etc all complete

complete
13 m2 202.23 775.00
14 MT 5.32 115,000.00
Concrete.
15 Gabion work m3 20.00 4,200.00
17 Providing and laying joint sealant m 18.00 1,500.00
18 Providing and laying joint filler kg 10.00 1,500.00
19 Grouting Work LS 1.00 50,000.00
Sub Total
A2 Intake
Quantity
S.N. Description of Items Unit Unit Rate (NRs)
3.00 Site Clearance m2 25.00 50.00

4.00 m3 21.36 155.00
equipment
5.00 Excavation of BM soil by equipment m3 42.72 210.00
6.00 m3 42.72 950.00
rock including disposal

7.00 15cm thick layer and compaction with m3 10.68 140.00

11.00 m3 1.18 10,000.00
complete
12.00 Cement Concrete machine mixed m3 16.62 18,000.00
13.00 m2 73.65 775.00
14.00 MT 1.96 115,000.00
Concrete.
15.00 Gabion work m3 112.50 4,200.00
16.00 300mm PCV Water Stoper m 10.00 1,250.00
17.00 Providing and laying joint sealant m 20.00 1,500.00
18.00 Providing and laying joint filler kg 3.00 1,500.00
19.00 Masonry in 1:4 Cement and sand m3 5.82 6,300.00
mortar
20.00 Grouting Work LS 1.00 25,000.00
Sub Total
Total Civil Cost @ Headworks

Amount
Remarks
(NRs.)
250,000.00
100,000.00
8,000.00
5,734.50
15,538.64
70,293.83
2,589.77
30,600.00
27,744.00
91,800.00
39,360.00
812,815.20
156,725.15
611,474.10
84,000.00
11,250.00
27,000.00
15,000.00
50,000.00
2,409,925.18
Amount
Remarks
(NRs.)
1,250.00
3,310.80
8,971.20
40,584.00
1,495.20
11,770.00
299,197.35
57,078.36
225,083.67
472,500.00
12,500.00
30,000.00
4,500.00
36,687.42
25,000.00
1,229,928.01
3,639,853.19
Super Mai A Hydropower Project(9.6MW) Estimated By:Rabi Lakha
Subject : MB Samaha Headworks Checked By:Rajendra BC
Item Length Breadth Height

Description of Work Unit No. Area (m2) Quantity
No. (m) (m) (m)
A. HEADWORKS
A1. Weir Body
1 River Diversion Work No. 1 1.00
2 Dewatering Works at HW No. 1 1.00
3 Site Clearance m2 1 16.00 10.00 160.00
4 Earthwork Excavation m3
Weir main section (including u/s &
1 8.10 22.84 184.98
d/s riprap + RB Wall)
Total 184.98
4.1 m3 37.00
equipment
4.2 m3 73.99
equipment
4.3 m3 73.99
4.4 m3 18.50
haulage
Laying 300 mm thick filter

layer of 75mm to 6mm stone
5 m3
aggregates with sand including
haulage.
D/S Apron 1 6.00 6.8 0.30 12.24
Total 12.24
6 Red Clay m3
U/S Apron 1 8.00 6.8 0.40 21.76
Total 21.76
Boulder Riprap (from 0.5 m
7 m3
upto 1m Dia. Boulder)
U/S Apron 1 3.00 6.8 0.50 10.20
D/S Apron 1 6.00 6.8 0.50 20.40
Total 30.60
8 m3
Central Cut-off 1 2.10 6.80 0.10 1.43
D/S Cut-off 1 1.10 6.80 0.10 0.75
U/S RB Wall 1 10.00 1.00 0.10 1.00
D/S RB Wall 1 7.60 1.00 0.10 0.76
Total 3.94
9 Cement Concrete machine m3
Central Cut-off 1 6.80 2.05 13.94
D/S Cut-off 1 6.80 0.82 5.60
U/S RB Wall Footing 1 10.00 1.00 0.30 3.00
D/S RB Wall Footing 1 7.60 1.00 0.30 2.28
U/S RB Wall 1 10.00 0.30 4.50 13.50
D/S RB Wall 1 7.60 0.30 3.00 6.84
Total 45.16

Works.
Central Cut-off Long sides 2 6.80 2.50 34.00
Central Cut-off (side faces) 2 2.05 4.10
D/S Cut-off Long sides 2 6.80 1.20 16.32
D/S Cut-off side faces 2 0.82 1.65
U/S RB Wall Footing 2 10.00 0.30 6.00
D/S RB Wall Footing 2 7.60 0.30 4.56
U/S RB Wall 2 10.00 4.50 90.00
D/S RB Wall 2 7.60 3.00 45.60
Total 202.23

MT Taking 1.5% of all RCC
11 Concrete. 5.32
Total 5.32
12 300mm PCV Water Stopper

Weir m 2 4.50 9.00
13
sealant
Weir m 4 4.50 18.00
14 Providing and laying joint filler
Weir kg 10.00 10.00

15 Gabion work m3
Gabion Work in D/S 1 5.00 2.00 2.00 20.00
Total 20.00
A2. Intake
1 Site Clearance m2
1 5.00 5.00 25.00
Total 25.00
2 Excavation m 3
1 6.00 17.8 106.80

Total 106.80
2.1 m3 21.36
equipment
2.2 m3 42.72
by equipment
and lift
2.4 m3 10.68
3 m3
1 4.85 2.20 0.10 1.07
1 1.1 1 0.1 0.11
Total 1.18
4 Cement Concrete machine m2
Floor Throughout 1 2.20 2.42 5.3262
Vertical Front wall supporting gate 1.60 0.25 2.00 0.8

1
Platform 1 1.80 0.25 2.20 0.99
Side Wall Gate Portion (Horizontal
1.30 0.30 2.60 2.028
Portion) 2
Side Wall after gate(sloping Portion) 1.25 0.30 1.90 1.425
2
Side Wall after gate(Horizontal
2.00 0.30 2.80 3.36
Portion) 2
Vertical End Wall 1 2.20 0.30 2.80 1.848
Deduction for pipe -1 0.30 0.20 (0.06)
RCC Block at Bellmouth 1 1.00 1.10 1.00 1.10

Deduction for pipe -1 1.00 0.20 (0.20)
Total 16.62
Works.
Floor Throughout 2 2.42 4.842
Vertical Front wall supporting gate 1.60 2.00 6.4

2
Platform 1 1.80 2.20 3.96
Side Wall Gate Portion (Horizontal
1.30 2.60 13.52
Portion) 4
Side Wall after gate(sloping Portion) 1.25 1.90 9.5
4
Side Wall after gate(Horizontal
2.00 2.80 22.4
Portion) 4
Vertical End Wall 2 2.20 2.80 12.32
Deduction for pipe -1 0.20 (0.20)
RCC Block at Bellmouth 1 1.00 1.10 1.00 1.10

Deduction for pipe -1 0.20 (0.20)
Total 73.65
6 MT
Concrete. 1.5 % of all RCC
Total 1.96
m 2 5.00 10.00
Total 10.00
8
sealent
m 4 5.00 20.00
Total 20.00
9 Providing and laying joint filler
kg 3.00 3.00
Total 3.00
10 Rubble Masonry in 1:4 Cement
and sand mortar
m3 1 2.200 2.65 5.82
Total 5.82
11 Gabion Works m3
a BC
Remarks
20%
40%
40%
10%
20%
40%
40%
10%
CALCULATION SHEET
Super Mai A Hydropower project (9.6 M Estimated By:Rabi Lakha
Subject : Checked By:Rajendra BC
Item. No. Description of Items Unit Quantity Estimated Rate (NRs)
A. Samaha Alignment
1 Site Clearance m2 1,095.00 50.00

2 m3 206.11 155.00
equipment
3 Excavation of BM soil by equipment m3 412.22 210.00
4 m3 412.22 950.00
including disposal
15cm thick layer and compaction with
5 m3 309.17 140.00

Concrete machine mixed for the
7 m3 5.96 10,000.00
foundation, footing etc all complete

complete
9 m2 69.60 775.00
10 MT 2.12 115,000.00
Concrete.
11 Gabion work m3 180.00 4,200.00
Sub Total
Amount
Remarks
(NRs.)
54,750.00
31,947.36
86,567.04
391,612.80
43,283.52
17,887.50
59,625.00
388,800.00
53,940.00
243,742.50
756,000.00
2,128,155.72
Super Mai -A Hydropower Project(9.6MW) Estimated By : Rabi Lakha
Subject : MB Samaha Alignment Checked By : Rajendra BC
Item Length Breadth Area

Description of Work Unit No. Height Quantity
No. (m) (m) (m2)
(m)
A. Alignment Excavation
Ch 0+010 10.69
Ch 0+020 m3
1 10 7.82 92.55
Ch 0+030 m3 1 10 7.15 74.88
Ch 0+040 m3 1 10 1.33 42.43
Ch 0+050 m3 1 10 1.07 12.04
Ch 0+060 m3 1 10 0.00 5.37
Ch 0+070 m3 1 10 1.14 5.71
Ch 0+080 m3 1 10 5.31 32.26
Ch 0+090 m3 1 10 0.73 30.18
Ch 0+100 m3 1 10 1.42 10.75
Ch 0+110 m3 1 10 8.37 48.96
Ch 0+120 m3 1 10 2.58 54.72
Ch 0+130 m3 1 10 2.84 27.10
Ch 0+140 m3 1 10 2.88 28.62
Ch 0+150 m3 1 10 0.38 16.32
Ch 0+160 m3 1 10 1.28 8.34
Ch 0+170 m3 1 10 4.15 27.14
Ch 0+180 m3 1 10 2.77 34.59
Ch 0+190 m3 1 10 0.00 13.87
Ch 0+200 m3 1 10 1.48 7.39
Ch 0+210 m3 1 10 3.57 25.25
Ch 0+220 m3 1 10 4.71 41.41
Ch 0+230 m3 1 10 1.31 30.12
Ch 0+240 m3 1 10 1.93 16.21
Ch 0+250 m3 1 10 0.58 12.52
Ch 0+260 m3 1 10 0.30 4.37
Ch 0+270 m3 1 10 5.93 31.14
Ch 0+280 m3 1 10 0.00 29.65
Ch 0+290 m3 1 10 0.00 0.00
Ch 0+300 m3 1 10 4.09 20.45
Ch 0+310 m3 1 10 4.98 45.34
Ch 0+320 m3 1 10 3.00 39.88
Ch 0+330 m3 1 10 0.68 18.39
Ch 0+340 m3 1 10 7.87 42.78
Ch 0+350 m3 1 10 4.47 61.73
Ch 0+360 m3 1 10 3.17 38.19
Total 1030.56
m3 206.11
equipment
m3 412.22
equipment
m3 412.22
including disposal and lift
m3 309.17
haulage
B Dry Stone Soling

Stone Soling for RCC Cap m3 30 2.00 0.90 0.15 8.10
Stone Soling for Masonry Saddle m3 5 1.25 0.90 0.15 0.84
Total 8.94
Cement Concrete machine mixed
C
for the foundation, footing etc
all complete
Stone Soling for RCC Cap m3 30 2.00 0.90 0.10 5.40
Stone Soling for Masonry Saddle m3 5 1.25 0.90 0.10 0.56
Total 5.96
D Rubble Masonry in 1:4 Cement
and sand mortar
Masonary Saddle Type I m3 3 0.90 1.63 4.41
Masonary Saddle Type II m3 3 0.90 0.90 2.43
Total 6.84
E Cement Concrete machine mixed
RCC Cap m3 30 2.00 0.90 0.40 21.60
Total 21.60
F formworks for Concreting m2
Works.
RCC Cap m2 30 2.00 0.90 0.40 69.60
Total 69.60
G Gabion Works m3
Protection in Alignment m3 1 20.00 3.00 3.00 180.00

Total 180.00
H Site Clearance m2 1.00 365.00 3.00 1095.00

Total 1095.00
I Reinforcement Works ton 2.12

Total 2.12
endra BC
Remarks
20%
40%
40%
30%
Super Mai A Hydropower Project(9.6MW) Estimated By:Rabi lakha
Subject : BOQ of PH and Tail race Checked By:Rajendra Kumar BC
D POWERHOUSE, TAILRACE and RIVER PROTECTION
D1. Powerhouse
Unit Rate
Item No. Description of Items Unit Quantity
(NRs)
1 Dewatering work ls 1 1,000,000.00

equipment m3 6,590.88 155.00
Excavation of medium soil by

4 equipment m3 2,196.96 210.00
Excavation of Hard soil by

m3 2,196.96 950.00
equipment
E/W in Backfilling by Ordinary Soil
in 15cm thick layer and compaction
6 m3 989.00 140.00

8 Cement Concrete machine mixed for m3 78.92 13,000.00
the foundation,
9 Plumb Concrete in Base foundation m3 178.50 9,800.00
Providing and Placing M25 Cement

11 m3 1,389.59 18,000.00
Concrete in whole structure

12 Concrete around machine m3 60.00 21,500.00
foundation
13 m2 2,890.28 1,050.00
14 MT 143.56 120,000.00
Concrete.
Random Rubble Masonry in 1:6
16 m3 1,200.00 6,500.00
Cement and sand mortar
17 Gabion works m3 300.00 4,500.00
Brick Work in 1:4 cement and sand
18 m2 243.74 20,500.00
mortar
Alluminum Door and windows

19 m2 43.20 6,500.00
including frame with 4" glass shutter
20 Painting and surface finishing m2 1,623.20 540.00

21 Steel truss for powerhouse ton 10.5 140.00
22 CGI Sheet Roofing m2 546.25 1,300.00
24 Rolling Shutter in serivice bay m2 20.00 10,000.00
25 Geotextile m2 225.00 175.00
sub total
Water supply and santition L.S.
Electrifiction work L.S.
Misllaneous 10%
Total
D2. Tail Race
Unit Rate
S.N. Description of Items Unit Quantity
(NRs)
Site Clearance m3 456.00 50.00
m3 2,064.15 155.00
equipment
m3 688.05 210.00
Excavation of Hard soil by
m3 688.05 950.00
equipment
E/W in Backfilling by Ordinary Soil
in 15cm thick layer and compaction
m3 360.00 140.00

2 Cement Concrete machine mixed for m3 31.50 10,000.00
the foundation(PCC)
3 m3 252.74 15,000.00
Concrete
4 m2 1,082.78 775.00
5 MT 27.41 115,000.00
Concrete.
Random Rubble Masonry in 1:4
m3 336.00 6,300.00
Gabion works m3 80.00 4,200.00
7 Water bar m 54.00 1,250.00
8 joint filler m2 40.00 1,500.00
9 Sealeant m 42.00 1,500.00
Total
ted By:Rabi lakha
ed By:Rajendra Kumar BC
Amount Remark
(NRs.) s
1,000,000.00
46,000.00
1,021,586.40
461,361.60
2,087,112.00
138,460.00
236,745.00
1,025,895.00
1,749,300.00
25,012,692.00
1,290,000.00
3,034,794.00
17,227,606.86
7,800,000.00
1,350,000.00
4,996,768.40
280,800.00
876,528.00
1,470.00
710,125.00
200,000.00
39,375.00
70,586,619.26
500,000.00
500,000.00
7,058,661.93
78,645,281.19
-
Amount Remark
(NRs.) s
22,800.00
319,943.25
144,490.50
653,647.50
50,400.00
189,000.00
315,000.00
3,791,100.00
839,154.50
3,151,590.53
2,116,800.00
336,000.00
67,500.00
60,000.00
63,000.00
12,120,426.28
Super Mai A Hydrpower Project(9.6MW) Estimated By:Rabi Lakha
Subject : BOQ of PH and Tail race Checked By:Rajendra BC

Description of Work Unit No. Area (m2) Quantity Remarks
No. (m) (m) (m)
A POWERHOUSE AND TAILRACE
1.0 Dewatering works As per site Condition
1.2 Site Clearance
Powerhouse m2 1 46.00 20.00 920.00
Total 920.00
Earthwork Excavation m3
2.0 Powerhouse 1 46.00 238.80 10,984.80
Total 10,984.80
2.1 Excavation of Earth soil by equipment m3 1 6,590.88 60%
2.2 Excavation of BM Soil by Equipment m3 1 2,196.96 20%
2.3 Excavation of Hard Soil by Equipment m3 1 2,196.96 20%
E/W in Backfilling by Ordinary Soil in m3 1,098.48 10%
2.4 15cm thick layer and compaction with 1
Dry Stone Solling
Powerhouse base foundation m³ 1 34.00 10.50 0.15 53.55
Powerhouse control room m³ 1 40.00 5.40 0.15 32.40
3
Powerhouse service bay m³ 1 10.50 6.30 0.15 9.92
Powerhouse Compound wall m³ 1 150.00 1.00 0.15 22.50
Total 118.37
Providing and Placing M15/40 m3
mixed(PCC)
Powerhouse base foundation m³ 1 34.00 10.50 0.10 35.70
4 Control Room m³ 1 40.00 5.40 0.10 21.60
service bay m³ 1 10.50 6.30 0.10 6.62
Powerhouse Compound wall m³ 1 150.00 1.00 0.10 15.00
Total 78.92
Plumb Concrete in Base Foundation

5
M15 Plumb Concrete m³ 1 34.00 10.50 0.50 178.50
Concrete machine mixed Base
Concrte in base mat foundtion m³ 1 34.00 10.50 2.00 714.00
Concrete in valave support Structure m³ 3 1.20 1.00 1.00 1.20
6
Concrete in machine part m³ 3 1.00 20.00 60.00
Concrete in Cooling sump m³ 1 2.00 3.00 0.80 4.80
Concrete in Dewatering pit m³ 3 2.00 2.00 0.50 6.00
Total 786.00
Providing and Placing M35 2nd
stage Cement Concrete machine
7 mixed foundation
M35 2nd stage concrete m³ 3 1.00 20.00 60.00
Providing and Placing M25 Concrete

in controlroom slab
8 Concrete in pad foundation m³ 18 1.50 1.50 0.40 16.20
Concrete in base floor m³ 1 40.00 5.40 0.30 64.80

Top slab m³ 1 40.00 5.40 0.20 43.20
Total 124.20
Providing and Placing M25Cement m 3
Concrete beam and column in PH

foundation
Column up to crane beam m³ 16 0.90 0.60 10.30 88.99
Crane Beam m³ 2 40.00 0.90 0.60 43.20
Column-service bay to crane beam m³ 2 0.90 0.60 7.00 7.56
Column-Crane beam to roof truss m³ 18 0.30 0.30 3.50 5.67
beam up to roof top m³ 10 40.00 0.30 0.30 36.00
9
shear wall in long side up to service m³ 2 34.00 0.30 5.10 104.04
shear wall in short side up to service m³ 2 10.50 0.30 5.10 32.13
Shear wall long side in Cooling Sump m³ 2 3.00 0.30 7.00 12.60
Shear wall short side in Cooling Sump m³ 2 2.00 0.30 7.00 8.40
Shear wall long in dewatering Pit m³ 3 2.00 0.25 7.00 10.50
Shear wall Short in dewatering Pit m³ 3 1.50 0.25 7.00 7.88
Total 356.97
No. (m) (m) (m)
Providing and Placing M25Cement
Concrete in base,beam and column
in control room
column m³ 18 0.30 0.30 5.50 8.91
10
Double tie beam in short side m³ 2 5.40 0.30 0.30 0.97
Double tie beam in long side m³ 2 40.00 0.30 0.30 7.20
Beam in super structure m³ 4 40.00 0.30 0.30 14.40
Total 31.48
Providing and Placing M25Cement

Concrete in base floor in service bay
Concrete in base floor m³ 1 10.50 6.30 0.30 19.85

11 Double tie beam in long side m³ 2 10.50 0.30 0.30 1.89
Double tie beam in short side m³ 2 4.50 0.30 0.30 0.81
ramp m³ 1 4.00 4.20 0.50 8.40
Total 30.95
Total Concrete 1,389.59
long wall control room base foundation m² 2 34.00 0.30 20.40
Short wall control room base foundation m² 2 5.40 0.30 3.24
Control Room Slab m² 1 40.00 4.50 180.00
long wall control room top slab m² 2 40.00 0.20 16.00
Short wall control room top slab m² 2 5.40 0.20 2.16
Double tie beam in short side control m³ 4 5.40 1.20 25.92 P=1.2
Double tie beam in long side control m³ 4 40.00 1.20 192.00
Double tie beam in long service m³ 4 10.50 1.20 50.40
Double tie beam in short service m³ 2 6.30 1.20 15.12
Column up to crane beam m² 16 3.00 10.30 494.40
12
perimeter=
Column-service bay to Crane beam m² 2 3.00 7.00 42.00
2.40
Column up to roof truss m² 18 1.20 3.60 77.76
Crane Beam m² 2 perimeter= 3.00 40.00 240.00 P=3
1.2
Beam in control room m² 4 1.20 4.50 21.60
Shear Wall(Double Side) m² 1 176.80 5.10 901.68 P=172.80
power house base Foundation m² 1 176.80 2.00 353.60
Cooling sump base 1 10.00 0.80 8.00
Coling sump wall 1 10.00 7.00 70.00
Dewatering Pit 3 8.00 7.00 168.00
ramp m² 1 perimeter 16.00 0.50 8.00
17 Total 2,890.28
Concrete.
Powerhouse base foundation ton 66.41
13 Beam and column ton 65.84
Service bay and control room base ton 11.31
Total 143.56
Random Rubble Masonary in 1:4 m3
14
River Protection wall m³ 1 150.00 2.00 4.00 1,200.00 A=4.12
Total 1,200.00
Gabion Works
Launching apron m³ 1 150.00 2.00 0.50 150.00
16 Wall on top for river protection m³ 1 150.00 1.00 1.00 150.00
Total 300.00
Brick Work in 1:4 cement and sand m3

mortar
Long wall 2 34.00 0.23 8.00 125.12
Short Wall 2 10.50 0.23 8.00 38.64
Long on control room 1 40.00 0.23 4.20 38.64
17
Short on control room 2 5.40 0.23 4.20 10.43
service bay short side 1 6.30 0.23 8.00 11.59
service bay long side 1 10.50 0.23 8.00 19.32
Total 243.74
Providing and fixing of 24 gauge

18
CGI color Roofing
CGI sheet in whole area 1 42.00 12.50 525.00
CGI sheet in triangle shape in short side 2 12.50 1.70 21.25
Total 546.25
19 Rolling Shutter in serivice bay m² 1 4.20 4.00 16.80
No. (m) (m) (m)
Providing, fixing of alluminum m² 16 1.50 1.80 43.20

20
window
No. (m) (m) (m)
Providing and fixing of steel truss
including purlin,rafter,ridge and
21
fixing plate
Placing and Fixing of truss 1 42.00 12.50 10.50
Providing and placing of Geotextile m² 1 150.00 1.50 225.00
22 Painting and surface finishing

Painting in long side face m² 2 34.00 12.00 816.00
Painting in short side face m² 2 10.50 12.00 252.00
Pianting in controlroom long side m² 2 40.00 4.00 320.00
Pianting in controlroom short side m² 2 5.40 4.00 43.20
Painting in long side service bay m² 2 10.50 7.00 147.00
Painting in shortside service bay m² 2 6.30 7.00 88.20
Sub Total 1,666.40
Deduction of window 16 1.50 1.80 43.20
Total paint 1,623.20
Item
Description of Work Unit No. Length (m Breadth ( Height (m)Area (m2) Quantity Remarks
No.
B TAILRACE
1 Site Clerance
Tailrace m2 1 114.00 4.00 456.00
2 Earthwork Excavation
Tailrace m³ 1 5.50 625.50 3,440.25
Total 3,440.25
2.1 Excavation of Earth soil by equipment m3 2,064.15 60%
2 Excavation of BM soil by equipment m3 688.05 20%
Excavation of Medium soil by equipment 688.05 20%
E/W in Backfilling by Ordinary Soil in m3 688.05 10%
2 15cm thick layer and compaction with
3 Dry Stone Solling m³

Tailrace Canal m³ 1 0.15 315.00 47.25 A*D
Total 47.25
PCC work
4
Tailrace canal PCC m³ 1 0.10 315.00 31.50 A*D
Total 31.50
M20 Concreting tailrace(section D-
D)
Floor m³ 3 5.50 1.70 0.20 5.61
5 Right Wall m³ 3 5.50 0.2 2.40 7.92
Left Wall m³ 3 5.50 0.2 2.40 7.92
Top slab m³ 3 5.50 1.7 0.20 5.61
Total 27.06
M20 Concreting tailrace(section E-E)
Floor m³ 1 108.50 2.80 0.20 60.76
Right Wall m³ 1 108.50 0.20 2.40 52.08
Left Wall m³ 1 108.50 0.20 2.40 52.08
Top slab m³ 1 108.50 2.80 0.20 60.76
Total 225.68
Total Concrete 252.74
Reinforcement works for RCC ton 1
6 29.76
Concrete.
Random Rubble Masonary in 1:4
7
River&tailrace Protection wall in upstrean m³ 1 80.00 4.00 320.00 A=4.20
and downstream side
Total 320.00
8 Gabion Works m3
Gabion in top of protection wall 1 80.00 1.00 1.00 80.00
Providing, fixing and removing sqm

9
PCC work
10 Tailrace canal PCC m² 1 0.10 215.00 21.50 P=135
Tailrace section D-D

Floor 3 14.60 0.20 8.76 P=14.6
Right Wall double side 6 5.50 1.80 59.40
Left Wall double side 6 5.50 1.80 59.40
Top Slab 3 14.60 0.20 8.76
11
Tailrace section E-E
Floor 1 225.00 0.20 45.00 P=225
Right Wall double side 2 108.50 1.80 390.60
11

No. (m) (m) (m)
Left Wall double side 2 108.50 1.80 390.60
Top Slab 1 225.00 0.20 45.00
Total 1,029.02
13 Water bar m 1 42.00
14 joint filler m² 1 40.00
15 Sealeant m 1 42.00
Super mai"A"Khola Hydropower (9.6MW)
Bill of Quantity of Pipe Line Excavation
SN Excavation(mMean 2
) Area(m2Length(m)
) Volume(m3) Remarks
1 3.513
2 55.548 29.5305 20 590.61
3 26.5 41.024 20 820.48
4 10.44 18.47 20 369.4
5 19.66 15.05 20 301
6 22.8 21.23 20 424.6
7 24.8 23.8 20 476
8 41.9 33.35 20 667
9 38.3 40.1 20 802
10 34 36.15 20 723
11 19.77 26.885 20 537.7
12 73.6 46.685 20 933.7
13 30 51.8 20 1036
14 35.2 32.6 20 652
15 8.2 21.7 20 434
16 3.5 5.85 20 117
17 0 1.75 20 35
18 0 0 20 0
19 11.6 5.8 20 116
20 15.9 13.75 20 275
21 0 7.95 20 159
22 0 0 20 0
23 8.96 4.48 20 89.6
24 12.5 10.73 20 214.6
25 15.1 13.8 20 276
26 0 7.55 20 151
27 0 0 20 0
28 0 0 20 0
29 0 0 20 0
30 0 0 20 0
31 60.8 30.4 20 608
32 47.8 54.3 20 1086
33 36.12 41.96 20 839.2
34 22.07 29.095 20 581.9
35 35.01 28.54 20 570.8
36 24.835 29.9225 20 598.45
37 40.64 32.7375 20 654.75
38 66.5 53.57 20 1071.4
39 38.722 52.611 20 1052.22
40 70.167 54.4445 20 1088.89
41 94.95 82.5585 20 1651.17
42 33.6 64.275 20 1285.5
43 22.5 28.05 20 561
44 40.5 31.5 20 630
45 64.5 52.5 20 1050
46 63.362 63.931 20 1278.62
47 43.742 53.552 20 1071.04
48 33.94 38.841 20 776.82
49 35.85 34.895 20 697.9
50 21.757 28.8035 20 576.07
51 20.907 21.332 20 426.64
52 42.5 31.7035 20 634.07
53 18.2 30.35 20 607
54 17.2 17.7 20 354
55 42.7 29.95 20 599
56 81.5 62.1 20 1242
57 63.5 72.5 20 1450
58 41.6 52.55 20 1051
59 0 20.8 20 416
60 0 0 20 0
61 0 0 20 0
62 40.7 20.35 20 407
63 26.6 33.65 20 673
64 51.5 39.05 20 781
65 0 25.75 20 515
66 13.3 6.65 20 133
67 32.4 22.85 20 457
68 35.6 34 20 680
69 0 17.8 20 356
70 9.671 4.8355 20 96.71
71 9.706 9.6885 20 193.77
72 0 4.853 20 97.06
73 5.356 2.678 20 53.56
74 4.785 5.0705 20 101.41
75 5.332 5.0585 20 101.17
76 18.263 11.7975 20 235.95
77 39.553 28.908 20 578.16
78 21.903 30.728 20 614.56
79 14.39 18.1465 20 362.93
80 13.69 14.04 20 280.8
81 54.223 33.9565 20 679.13
82 32.527 43.375 20 867.5
83 23.395 27.961 20 559.22
84 18.238 20.8165 20 416.33
85 21.59 19.914 20 398.28
86 25.974 23.782 20 475.64
87 18.63 22.302 20 446.04
88 27.55 23.09 20 461.8
89 31.751 29.6505 20 593.01
90 20.878 26.3145 20 526.29
91 53.611 37.2445 20 744.89
92 48.5 51.0555 20 1021.11
93 35 41.75 20 835
94 18.303 26.6515 20 533.03
95 24.666 21.4845 20 429.69
96 41.951 33.3085 20 666.17
97 23.5 32.7255 20 654.51
98 15.481 19.4905 20 389.81
99 31.951 23.716 20 474.32
100 34.424 33.1875 20 663.75
101 25.94 30.182 20 603.64
102 6.98 16.46 20 329.2
103 18.638 12.809 20 256.18
104 36.817 27.7275 20 554.55
105 12.378 24.5975 20 491.95
106 3.64 8.009 20 160.18
107 24.105 13.8725 20 277.45
108 41.723 32.914 20 658.28
109 2.881 22.302 20 446.04
110 13.735 8.308 20 166.16
111 27.6 20.6675 20 413.35
112 14.619 21.1095 20 422.19
113 29.75 22.1845 20 443.69
114 48.682 39.216 20 784.32
115 34.225 41.4535 20 829.07
116 23.123 28.674 20 573.48
117 27.862 25.4925 20 509.85
118 42.3 35.081 20 701.62
119 62.54 52.42 20 1048.4
120 38.9 50.72 20 1014.4
121 18.756 28.828 20 576.56
122 20.806 19.781 20 395.62
123 12.642 16.724 20 334.48
124 18.34 15.491 20 309.82
125 34.18 26.26 20 525.2
126 72.761 53.4705 20 1069.41
127 106.172 89.4665 20 1789.33
128 67.3 86.736 20 1734.72
129 63.5 65.4 20 1308
130 48.5 56 20 1120
131 15.772 32.136 20 642.72
132 4.83 10.301 20 206.02
133 20.208 12.519 20 250.38
134 21.27 20.739 20 414.78
135 7.055 14.1625 20 283.25
136 0 3.5275 20 70.55
137 0 0 20 0
138 0 0 20 0
139 0 0 20 0
140 0 0 20 0
141 0 0 20 0
142 0 0 20 0
143 4.8 2.4 20 48
144 23.352 14.076 20 281.52
145 15.1 19.226 20 384.52
146 12.462 13.781 20 275.62
147 18.1 15.281 20 305.62
148 27.92 23.01 20 460.2
149 40 33.96 20 679.2
150 43.2 41.6 20 832
151 52.7 47.95 20 959
152 56.7 54.7 20 1094
153 36.2 46.45 20 929
154 79.8 58 20 1160
155 83.582 81.691 20 1633.82
156 74.3 78.941 20 1578.82
157 81.48 77.89 20 1557.8
158 70.3 75.89 20 1517.8
159 57.66 63.98 20 1279.6
160 36.742 47.201 20 944.02
161 0 18.371 20 367.42
162 0 0 20 0
163 0 0 20 0
164 0 0 20 0
165 0 0 20 0
166 9.028 4.514 20 90.28
167 44.68 26.854 20 537.08
168 28.95 36.815 20 736.3
169 57.6 43.275 20 865.5
170 42.5 50.05 20 1001
171 14.316 28.408 20 568.16
172 35.557 24.9365 20 498.73
173 24.849 30.203 20 604.06
174 21.639 23.244 20 464.88
175 25.09 23.3645 20 467.29
176 35.962 30.526 20 610.52
177 19.935 27.9485 20 558.97
178 15.525 17.73 20 354.6
179 0 7.7625 20 155.25
180 12.9 6.45 20 129
181 9.656 11.278 20 225.56
182 13.076 11.366 20 227.32
183 27.369 20.2225 20 404.45
184 12.064 19.7165 20 394.33
185 70.73 41.397 20 827.94
186 268.189 169.4595 20 3389.19
187 113.171 190.68 20 3813.6
188 24.779 68.975 20 1379.5
189 11.5 18.1395 20 362.79
190 20.52 16.01 20 320.2
191 22.081 21.3005 20 426.01
192 20.9 21.4905 20 429.81
193 4.3 12.6 20 252
194 0 2.15 20 43
195 0 0 20 0
196 0 0 20 0
197 3.162 1.581 20 31.62
198 2.402 2.782 20 55.64
199 0 1.201 20 24.02
200 0 0 20 0
201 3.6 1.8 20 36
202 5.06 4.33 20 86.6
203 70.055 37.5575 20 751.15
204 84.565 77.31 20 1546.2
205 68.993 76.779 20 1535.58
206 65.829 67.411 20 1348.22
207 59 62.4145 20 1248.29
Total Volum 118067.17

Shiva Shree Hydropower Company P. (Ltd) Unit Rate of Materials
Super Mai A hydropower Project (9.6MW)

Unit Rate of Material at Project Site
Transportation Cost upto

S.N. Descriptions
PH Site/ Store
1 Cement from NG (Per Kg) 2
2.a Sand - Material Cost (cu.m) 1020
Material Cost at quarry (70%) 1200
Material Cost at khola (20%) 600
Material Cost at Crusher (10%) 600
2.b Sand Transportaion Cost (cu.m) 750
Transportaion from quary/ PH 750
Trasportaion Cost from Yard to Site
Trasnportaion Cost of Local Sand at Site 0
3.a Aggregate Cost - at Crusher (cu.m) 525
4 Reinforcement/ Gabion / Binding Wire (kg) 3.0

4.a From factory to site 3.0
4.b From yard to site
5 Water Proofing/ Chemical/ Liquid etc (lit/ Kg) 2.0
5.a From KTM to Hindi/ PH 2.0
6.a From KTM to Hindi/ PH 2.5
7.a From 30.0
For PH & Switchyard Around

1.A Cement (per Bag)
S. No. Descriptions Rate (Rs)
a Material Cost 700.00
b Royalty
c Transportation to Project Site from NG 100.00
Total (a+b+c) 800.0
Rate of Cement/Bag at Project Site 800.0
2. Sand (per Cu.m.)

a Material Cost 1,020.00
b Royalty 100.00
c Transportation to Project Site 750.00
Total (a+b+c) 1,870.00
Rate of Sand/Cu.m. at Project Site 1,870.00

a Stone Collection & Crushing 1,200.00
b Royalty 10.00
c Transportation to Project Site (Local) 300.00
Total (a+b+c) 1,510.00
Rate of Aggregate/Cu.m. at Project Site 1,510.00
Upper Chaku Hydropower Project, 22MW 125/179



S.N. Descriptions
4. Aggregates, 20mm down (per Cu.m.)
a Stone Collection & Crushing 1,200.00
b Royalty 10.00
Total (a+b+c) 1,510.00
Rate of Aggregate/Cu.m. at Project Site 1,510.00
5. Boulder (per Cu.m.)

b Royalty 10.00
c Transportation from Quarry to Project Site 200.00
Total (a+b+c) 1,010.00
Rate of Boulder/Cub.m. at Project Site 1,010.00
6. Selected Boulder for Plum(per Cu.m.)

b Royalty 10.00
Total (a+b+c) 1,010.00
7. 20cm thick Selected Hard Stone (per Cu.m.)

a Material Cost - Including Selection 1,000.00
b Royalty 10.00
Total (a+b+c) 1,210.00



S.N. Descriptions
8. Boulder (upto2.0m Diameter) (per Cu.m.)

b Royalty 10.00
Total (a+b+c) 810.00
Rate of Boulder/Cub.m. at Project Site 810.00
9. Clay Soil (per Cu.m.)

b Royalty 10.00
Rate of Boulder/Cu.m. at Project Site 610.00
10. River Gravel (per Cu.m.)

b Royalty 10.00
Rate of Boulder/Cu.m. at Project Site 630.00
S. No. Description Rate (Rs)

b Royalty 0.15
c Transportation 5.88
d Transportation to Project Site
Total (a+b+c) 16.03
Per no Rate 16.03
12. Block (per nos)

a Cost of Block at factory 40.00
b Royalty 0.35
c Transportation from Chehere to Hindi/ Ph 5.31
d Transportation from Hindi to Project Site
Total (a+b+c) 45.66
Per 1000 no Rate 45.66
13. Reinforcement Steel Bar (per MT)




S.N. Descriptions
b Royalty
c Transportation Cost upto Site 3,000.00
Total (a+b+c) 78,000.00
Rate of Steel Bar/MT at Project Site 78,000.00
14. Binding Wire (per Kg)

b Royalty
c Transportation Cost upto Site 3.00
Total (a+b+c) 83.00
Rate of Binding Wire/Kg at Project Site 83.00



S.N. Descriptions
15. 26 Gauge Colour CGI Sheet (per sqm)
b Royalty
Total (a+b+c) 14,592.50
Rate of CGI Sheet/Bundle at Project Site 14,592.50
Rate of CGI Sheet/Sq.m. at Project Site 738.86
16. Saal Wood (per Cu.m.)

b Royalty
c Transportation Cost 1,769.25
Total (a+b+c) 143,309.25
Rate of Saalwood/Cu.m.at Project Site 143,309.25
Rate of Saalwood /cft at Project Site 4,050.00
17. Local Wood (per Cu.m.)

b Royalty
c Transportation Cost 530.78
Total (a+b+c) 35,915.78
Rate of Localwood/Cub.m.at Project Site 35,915.78
Rate of Localwood /cft at Project Site 1,015.00
18. Plywood 12mm thick (per sq.m.)

b Royalty
Total (a+b+c) 2,508.00
Rate of Plywood/sq.m.at Project Site 2,508.00

b Royalty
Total (a+b+c) 89.00
Rate of G.I Wire/Kg at Project Site 89.00
20. 14 SWG Barded Wire (per Kg)



S.N. Descriptions
b Royalty
Total (a+b+c) 93.00
Rate of G.I Wire/Kg at Project Site 93.00

b Royalty
Rate of Nail/Kg at Project Site 123.00



S.N. Descriptions
b Royalty
Rate of Enamel Paint/Ltr at Project Site 802.00

b Royalty
Rate of Cement Paint/Kg at Project Site 122.00
24. Primer (per Liter)

b Royalty
Rate of Primer/Ltr at Project Site 352.00
25. Glass 4mm thick (per sq.m.)

b Royalty
Rate of Glass/sq.m.at Project Site 430.00
Rate of Glass /sqft at Project Site 39.89

b Royalty
Rate of PVC Water Stop/m at Project Site 802.00



S.N. Descriptions
27. Joint Sealant (per Kg)

b Royalty
28. Saltax Board for Joint Filler (per sqm)

b Royalty
Total (a+b) 802.00
18. Plywood 3 mm thick (per sq.m.)

b Royalty
Total (a+b+c) 1,092.00
Rate of Plywood/sq.m.at Project Site 1,092.00
18. Geotextile (per sq.m.)

b Royalty
Rate of Plywood/sq.m.at Project Site 146.00


Remarks
For PH & Switchyard Around
Remarks
Remarks
Remarks
Rs. 40 per cft


Remarks
Remarks
Remarks
Remarks
Remarks


Remarks
Remarks
Remarks
Remarks
0.70 md
Remarks
1 Cu/m Consists 340 Nos of Bricks
Remarks
40x20x20
50 Nrs/Cu.m
@Rs 5.0/kg,
Remarks


Fe 500 Torsteel, Remarks

Rs 75 per Kg
Remarks


Remarks
Remarks
Bundle
1 Bundle = 19.75 Sq.m
Remarks
Rs. 4000.00/cft
Rs. 50.00/Cub.Ft.
Remarks
Rs. 1000.00/cft
Rs. 50.00/Cub.Ft.
Remarks
Remarks


Remarks
Remarks
@Rs 5.0/kg,
Remarks


Remarks
Remarks
Remarks
Remarks
Remarks
Remarks
Having 12 inch Width
@Rs 350.0/Roll,1 Roll=50m=50 Kg


Remarks
Remarks
Remarks
Remarks
Rs. 1.00/sq.ft.
Remarks
5 fold of geotextile equalent of sheet

Shiva Shree Hydropower Company P. (Ltd) Rate Analysis
Super Mai A Hydropower Project (9.6 MW)

Rate Analysis for Civil Works
Basic Rates for Rate Analysis

SN Description Unit Rate (NRs) Remarks
A. Manpower Rate
1 Foreman 1 md 800.00 8 Hrs/Day
2 Skilled Labour 1 md 700.00 8 Hrs/Day
3 Carpenter 1 md 700.00 8 Hrs/Day
4 Bar Bender 1 md 700.00 8 Hrs/Day
5 Painter 1 md 800.00 8 Hrs/Day
6 Unskilled Labour 1 md 600.00 8 Hrs/Day
B. Material Rate
1 Cement Bag 800.00 53 grade OPC
2 Sand Cu.m. 1,870.00
3 Aggregates, 40mm down Cu.m. 1,510.00
4 Aggregates, 20mm down Cu.m. 1,510.00
5 Boulder Cu m 1,010.00
6 Selectred Boulder for Plum Cu m 1,010.00
7 Hard Stone for Lining Cu m 1,210.00
8 Boulder (upto 2.0m Dia) Cu m 810.00
9 Red Clay Soil Cu m 610.00
10 River Gravel Cu m 630.00
11 Brick 1 No. 16.03
12 Block 1 No. 45.66
13 Reinforcement Bars MT 78,000.00
14 Binding Wire 1 Kg 83.00
15 C.G.I. Sheet (26 gauge) Sq. m. 738.86
16 Saal Wood 1 Cub.m. 143,309.25
17 Local Wood 1 Cub.m. 35,915.78
18 Plywood for formworks Sq. m. 2,508.00
19 Plywood 3mm Sq. m. 1,092.00
20 G.I.Wire 1 Kg 89.00

21 14 SWG Barded Wire 1 Kg 93.00

22 Nail 1 Kg 123.00
23 Enamel 1 Ltr 802.00
24 Water Proof Cement Paint 1 Kg 122.00
25 Primer 1 Lit. 352.00
26 4mm Glass Sq. m. 430.00
27 300mm Water Stop rm 802.00
28 Joint Sealant kg 702.00
29 Saltax Board for Joint filler Sq. m. 802.00
30 Geotextile Sq. m. 146.00
31 Holdfast 250mm nos. 40.00
32 Screw nos. 1.00
33 Hinges 4" nos. 20.00
34 Chheskini nos. 25.00
35 Locking set nos. 300.00
36 Handle nos. 100.00
37 G.I. Nut Bolts nos. 15.00
38 G.I. washer nos. 1.00
39 Jute/ Jute Rope Kg 100.00
C Equipment Rate
1 Concrete Mixture(14/10) Hr 50.00
2 Concrete Vibrator Hr 20.00
3 Scissor's Lift Hr 1,000.00
4 Excavator Hr 2,000.00 PC 200, Without Operator,Fuel,
5 Locomotive Hr 200.00
6 Wheel Loader 1.8 m3 Hr 1,500.00
7 Tipper Hr 1,000.00 TATA-SE 1210/36-DOR
8 Trolley with vehicle Hr 200
9 Wheelbarrow for mucking Hr 50
10 Welding Generator Hr 50

11 Submersible Pump (4") Hr 20 Yanmar/Yks 3 DW

1. Earthworks
Des. of item: 1.1. Site Clearance
S.No Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md 0.30 700.00 210.00
Unskilled Labour md 0.50 600.00 300.00
Sub Total 510.00
B Materials
Sub Total -
C Equipments
Sub Total -
D Others
Sub Total -
E Sub Total of (A+B+C+D) 510.00
F Contractor Overhead and Profit @ 10% 51.00
G Total of (E+ F) 56.10
Rate per Unit 55.00
Des. of item: 1.2. Earthwork Excavation in Common Material including disposal Unit : 1 Cu.m.
Ref:DOI2002-E/W-1
A Manpower
Skilled Labour md -
Sub Total 420.00
B Materials
Sub Total -
C Equipments
Machine and Tools 3% of A @ 3% 12.60

Sub Total 12.60

D Others
Sub Total -
Rate per Unit 475.00

Des. of item : 1.2. Excavation of Earth soil (Excluding Hard Rock) by equipment Unit: 1 Cu.m
S.No Description Unit Quantity Unit Rate Amount (NRs) Remarks
Analysis based on 100 m.
Manpower
A
Operator md 0.00938 1000.00 9.38
Sub Total 9.38
Materials
B Diesel ltr 0.30 100.00 30.00
Sub Total 30.00
Equipments
C Excavator hr 0.0125 2500.00 31.25
Sub Total 31.25
Others
D
Sub Total
F Contractor Overhead and Profit @ 15.00% 10.59
Adopted Rate
80% by Equipment 64.98
20% by manual 95.00
159.98

Des. of item: 1.3. Earthwork Excavation with boulder mix soil including disposal Unit : 1 Cu.m.
Ref:DOI2002-E/W-14
A Manpower
Skilled Labour md -
Sub Total 954.00
B Materials
Sub Total -
C Equipments
Sub Total 28.62

D Others
Sub Total -
G Total of (E+ F) 1,130.01
Rate per Unit 1,130.00
Des. of item: 1.3. Earthwork Excavation with boulder mix soil including disposal by equipment Unit: 1 Cu.m
Manpower
A Operator md 0.021105 1000.00 21.11
Sub Total 21.11
Materials
B Diesel ltr 0.68 100.00 67.50
Sub Total 67.50
Equipments
C Excavator hr 0.028125 2500.00 70.31

C
Sub Total 70.31
Others
D
Sub Total
Adopted Rate
5% by manual 56.50
230.12
Des. of item: 1.4. Earthwork Excavation in hard Rock including disposal Unit : 1 Cu.m.
Ref:DOI2002-E/W-6
A Manpower
Skilled Labour md -
Unskilled Labour md 5.00 600.00 3,000.00
Sub Total 3,000.00
B Materials
Sub Total -
C Equipments
Sub Total 90.00

D Others
Sub Total -
E Sub Total of (A+B+C+D) 3,090.00
G Total of (E+ F) 3,399.00

Des. of item : 1.2. Excavation of Earth soil (Excluding Hard Rock) by equipment Unit: 1 Cu.m
Manpower
A
Operator md 0.067067 1000.00 67.07
Sub Total 67.07
Materials
B Diesel ltr 2.15 100.00 214.50
Sub Total 214.50
Equipments
C Excavator hr 0.089375 2500.00 223.44
Sub Total 223.44
Others
D
Sub Total
Adopted Rate
20% by manual 680.00
1,144.60
Des. of item: 1.6. E/W in Backfilling by Ordinary Soil in 15cm thick layer and Unit : 1 Cu.m.
compaction with sprinkling of water Ref:DOI2002-E/W-25
A Manpower
Skilled Labour md
Sub Total 300.00
B Materials

Sub Total -
C Equipments
Sub Total 9.00

D Others
Sub Total -

Des. of item: 1.7. E/W in Backfilling by River Gravel with Unit : 1 Cu.m.
compaction with sprinkling of water, haulage distance 10m.
A Manpower
Skilled Labour md -
Sub Total 132.00
B Materials
River Gravel Cu.m. 1.10 630.00 693.00
Sub Total 693.00

C Equipments
Sub Total 3.96

D Others
Sub Total -
2. Solling Works
Des. of item: 2.1. Dry Stone Soling Unit : 1 Cu.m.
A Manpower
Sub Total 735.00
B Materials
Stone Cu.m. 1.10 1,010.00 1,111.00
Sub Total 1,111.00

C Equipments

Sub Total 22.05

D Others
Sub Total -
G Total of (E+ F) 2,148.26

Des. of item: 2.2. Boulder Riprap Unit : 1 Cu.m.

A Manpower
Sub Total 2,800.00
B Materials
Boulder m3 1.100 810.00 891.00
Sub Total 891.00

C Equipments
Sub Total 84.00

D Others
Sub Total -
G Total of (E+ F) 4,341.25
Rate per Unit G 4,340.00
Des. of item: 2.3. 20 cm to 30cm th. Hard Stone Lining 1:3 Cement mortar Unit : 1 Sq.m.
Analysis based on 10 sq.m.
A Manpower
Skilled Labour md 2.33 700.00 1,627.50
Sub Total 5,527.50
B Materials
Cement Bag 3.10 800.00 2,480.00
Coarse Sand Cu.m. 0.31 1,870.00 579.70
Stone Cu.m. 1.65 1,210.00 1,996.50
Sub Total 5,056.20
C Equipments

Sub Total 165.83

D Others
Sub Total -
F Contractor Overhead and Profit @ 15% 1,612.43
G Total of (E+ F) 12,361.95

3. Concrete/Formwork/Reinforcement Works
Des. of item: 3.1. Plain Cement Concrete (1:3:6) in foundation Unit : 1 Cu.m.
Ref:DOI2002-CCW-2c
A Manpower
Sub Total 3,100.00
B Materials
Cement Bag 4.40 800.00 3,520.00
Coarse Sand Cu.m. 0.47 1,870.00 878.90
Coarse Aggregates 40mm down Cu.m. 0.89 1,510.00 1,343.90
Sub Total 5,742.80
C Equipments
Sub Total -
D Others
Sub Total -
G Total of (E+ F) 10,169.22
Des. of item: 3.2. Plain Cement Concrete 1:2:4 (M15) in foundation Unit : 1 Cu.m.
Ref:DOI2002-CCW-2d
A Manpower
Sub Total 3,100.00
B Materials

Cement Bag 6.40 800.00 5,120.00

Coarse Sand Cu.m. 0.45 1,870.00 832.15
Coarse Aggregates 40mm Down Cu.m. 0.85 1,510.00 1,283.50
Sub Total 7,235.65
C Equipments
Sub Total -
D Others
Sub Total -
G Total of (E+ F) 11,886.00

Des. of item: 3.2. Plain Cement Concrete 1:2:4 with plum (M15) in foundation Unit : 1 Cu.m.
Ref:DOI2002-CCW-2d
A Manpower
Sub Total 3,100.00
B Materials
Cement Bag 5.12 800.00 4,096.00
Coarse Sand Cu.m. 0.36 1,870.00 665.72
Coarse Aggregates 20mm Down Cu.m. 0.51 1,510.00 770.10
Plum 0.45 1,010.00 454.50
Sub Total 5,531.82
C Equipments
Sub Total -
D Others
Sub Total -
G Total of (E+ F) 9,926.59
Des. of item: 3.3. Plain Cement Concrete 1:1.5:3 (M20) in structure with Unit : 1 Cu.m.
Ref:DOI2002-CCW-4b
A Manpower
Sub Total 4,760.00
B Materials
Cement Bag 8.00 800.00 6,400.00
Coarse Sand Cu.m. 0.43 1,870.00 794.75

Coarse Aggregates Cu.m. 0.86 1,510.00 1,298.60

Sub Total 8,493.35
C Equipments
Sub Total -
D Others
Sub Total -
G Total of (E+ F) 15,241.35

Des. of item: 3.5. Plain Cement Concrete 1:1:2 (M25) in structure with Unit : 1 Cu.m.
20 mm gauge stone
A Manpower
Sub Total 4,760.00
B Materials
Cement Bag 11.50 800.00 9,200.00
Coarse Sand Cu.m. 0.41 1,870.00 766.70
Coarse Aggregates, 20mm down Cu.m. 0.82 1,510.00 1,238.20
Admixture L.S. 400.00
Sub Total 11,604.90
C Equipments
Sub Total -
D Others
Sub Total -
G Total of (E+ F) 18,819.64
Des. of item: 3.6. Plum Cement Concrete 1:2:4 (M15) in foundation with Unit : 1 Cu.m.
40 mm gauge stone
A Manpower
Sub Total 5,070.00
B Materials

Cement MT 4.48 800.00 3,584.00

Sand m3 0.3115 1,870.00 582.51
Aggregates, 40mm down m3 0.595 1,510.00 898.45
Stone m3 0.330 1,010.00 333.30
Sub Total 5,398.26
C Equipments
Sub Total -
D Others
Sub Total -
G Total of (E+ F) 12,038.49

Des. of item: 3.7. 25mm Cement Concrete Flooring in 1:1.5:3 cement sand mortar Unit : 1 sq.m.
with 20mm gauge stone
A Manpower
Sub Total 14,200.00
B Materials
Cement Bag 21.00 800.00 16,800.00
Cement Bag 6.00 800.00 4,800.00 for surface
Coarse Sand Cu.m. 1.50 1,870.00 2,805.00
Aggregates Cu.m. 2.25 1,510.00 3,397.50
Sub Total 27,802.50
C Equipments
Sub Total -
D Others
Sub Total -
G Total of (E+ F) 48,302.88
Des. of item: 3.8. Providing, fixing and removing formwoks for Concreting Works. Unit : 1 Sq.m.
Analysis based on 10 Sq.m.

A Manpower
Carpenter md 2.16 700.00 1,512.00
Sub Total 3,456.00

B Materials
Plywood Sq.m. 11.000 2,508.00 2,299.00
Local Wood m3 0.526 35,915.78 1,574.31
Nails Kg 2.500 123.00 307.50
Oiling of Formwork Surface L.S. . 50.00
Sub Total 4,230.81
C Equipments
Sub Total -
D Others
Sub Total -
G Total of (E+F) 883.98

Des. of item: 3.9. Reinforcement works for RCC Works. Unit : 1.00 MT
A Manpower
Bar Bender md 12.00 700.00 8,400.00
Sub Total 15,600.00
B Materials
Reinforcement Steel Bar MT 1.05 78,000.00 81,900.00
Binding Wire Kg 10.00 83.00 830.00
Sub Total 82,730.00

C Equipments
Sub Total -
D Others
Sub Total -
G Total of (E+F) 113,079.50
Rate per Kg 115.00
4. Masonry Works
Des. of item: 4.1. Dry Stone Masonry Wall Unit : 1 Cu.m.
A Manpower
Sub Total 1,440.00
B Materials
Stone Cu.m. 1.10 1,010.00 1,111.00
Sub Total 1,111.00

C Equipments
Sub Total -
D Others
Sub Total -
G Total of (E+F) 2,933.65

Des. of item: 4.2. Stone Masonry in mud mortar Unit : 1 Cu.m.

A Manpower
Sub Total 2,130.00
B Materials
Clay Cu.m. 0.42 610.00 256.20
Stone Cu.m. 1.10 1,010.00 1,111.00
Sub Total 1,367.20
C Equipments
Sub Total -
D Others
Sub Total -
Des. of item: 4.3. Random Rubble Stone Masonry in 1:4 cement and sand mortar Unit : 1 Cu.m.
Analysis based on 10 cu.m.
A Manpower
Sub Total 21,300.00
B Materials
Cement Bag 25.50 800.00 20,400.00
Coarse Sand Cu.m. 3.40 1,870.00 6,358.00
Stone Cu.m. 12.50 1,010.00 12,625.00
Sub Total 39,383.00
C Equipments

Sub Total -
D Others
Sub Total -
G Total of (E+F) 69,785.45
6,344.13

Des. of item: 4.4. Random Rubble Stone Masonry in 1:6 cement and sand mortar Unit : 1 Cu.m.
A Manpower
Sub Total 21,300.00
B Materials
Cement Bag 21.00 800.00 16,800.00
Coarse Sand Cu.m. 4.20 1,870.00 7,854.00
Stone Cu.m. 12.50 1,010.00 12,625.00
Sub Total 37,279.00
C Equipments
Sub Total -
D Others
Sub Total -
G Total of (E+F) 67,365.85
6,124.17
Des. of item: 4.5. Making of Gabion Box including rolling, cutting, weaving
and crate filling (Hexagonal mesh size 100x120mm with 10SWG
and salvage wire 7 SWG Box Size 3.0x1.0x1.0m) Unit : 1 Cu.m.
A Manpower
Sub Total 3,850.00
B Materials

Gabion Wire (10 SWG) Kg 35.10 92.00 3,229.20

Salvage Wire (7 SWG) Kg 4.10 92.00 377.20
Binding Wire (12 SWG) Kg 1.70 92.00 156.40
Stone m3 3.30 1,250.00 4,125.00
Sub Total 7,887.80
C Equipment
Sub Total -
D Others
Sub Total -
G Total of (E+F) 13,498.47
4,499.49

Des. of item: 4.7. Brick Work in Superstructure in 1:4 cement and sand mortar Unit : 1 Cu.m.
A Manpower
Miscellaneous Support (Scaffolding) L.S. 500.00
Sub Total 18,900.00
B Materials
Cement Bag 18.00 800.00 14,400.00
Coarse Sand Cu.m. 2.40 1,870.00 4,488.00
Brick nos. 5000.00 16.03 80,147.06
Sub Total 99,035.06
C Equipments
Sub Total -
D Others
Sub Total -
G Total of (E+F) 135,625.32

5. Plastering/Pointing Works
Des. of item: 5.1. 12mm thick Cement Plaster in 1:4 cement and sand mortar Unit : 1 sq.m.
A Manpower
Miscellaneous Support L.S. 200.00
Sub Total 16,650.00
B Materials
Cement Bag 12.00 800.00 9,600.00
Sand Cu.m. 1.60 1,870.00 2,992.00
Sub Total 12,592.00

C Equipments
Tools etc 300.00
Sub Total 300.00

D Others
Sub Total -
G Total of (E+F) 33,973.30

Des. of item : 5.2. Cement Pointing Work in 1:3 Cement mortar in Stone Masonry Unit : 1 sq.m.
A Manpower
Miscellaneous Support L.S. 200.00
Sub Total 13,500.00
B Materials
Cement Bag 4.80 800.00 3,840.00
Sand Cu.m. 0.48 1,870.00 897.60
Sub Total 4,737.60

C Equipments
Tools etc 200.00
Sub Total 200.00

D Others
Sub Total -
G Total of (E+F) 21,203.24
6. Wood/Glass Works
Des. of item: 6.1. Wood works in Chaukhat of Door/Window Unit : 1 Cu.m.
Analysis based on 0.053 cu.m.
A Manpower
Siklled Labour md 0.75 700.00 525.00
Sub Total 825.00
B Materials
Saal Wood (5.48x0.08x0.12) Cu.m. 0.056 143,309.25 8,025.32 5% Wastage

Holdfast nos. 6.00 40.00 240.00

Screw nos. 10.00 1.00 10.00
Sub Total 8,275.32
C Equipment
Tools etc 200.00
Sub Total 200.00

D Others
Sub Total -
G Total of (E+F) 10,695.37

Des. of item : 6.3. Glass Shutter for Windows Unit : 1 sq.m.

Analysis based on 1.50 sq.m.
A Manpower
Carpenter md 2.00 700.00 1,400.00
Sub Total 2,000.00
B Materials
Saal Wood cu.m. 0.034 143,309.25 4,872.51
4mm Glass sq.m. 1.00 430.00 430.00
Consumable Items i.e., Listy, Putty,
nails ect L.S. 500.00
Sub Total 5,802.51
C Equipment
Sub Total -
D Others
Sub Total -

Des. of item: 6.4. False Ceiling with 3 mm plywood Unit : 1 sq.m.

A Manpower
Carpenter md 23.00 700.00 16,100.00
Mazdoor md 2.30 600.00 1,380.00
Sub Total 17,480.00
B Materials
Salwood cu.m. 0.45 143,309.25 64,489.16
Plywood 3 mm sq.m. 37.5 1,092.00 40,950.00
Beads L.S. 200.00
Nails L.S. 200.00
Sub Total 105,839.16
C Equipment
Sub Total -
D Others
Tools and Consumable goods 200.00
Sub Total 200.00

G Total of (E+F) 142,047.04
7. Painting Works
Des. of item : 7.1. Two Coat Water Proof Cement Painting on plastered surface Unit : 1 sq.m.
A Manpower
Painter md 4.50 800.00 3,600.00
Sub Total 6,300.00
B Materials
Cement Paint(Snow-cem or other) Kg 50.00 122.00 6,100.00

Sub Total 6,100.00

C Equipments
Sub Total -
D Others
Sub Total 300.00
G Total of (E+F) 14,605.00

Des. of item : 7.2. One Coat Enamel Painting over One Coat Priming. Unit : 1 sq.m.
A Manpower
Painter md 7.00 800.00 5,600.00
Sub Total 9,800.00
B Materials
Enamel Paint Ltr 10.00 802.00 8,020.00
Primer Ltr 6.00 352.00 2,112.00
Sub Total 10,132.00

C Equipments
Sub Total -
D Others
Sub Total 300.00
G Total of (E+F) 23,266.80
8. Roofing Works
Des. of item : 8.1. CGI Sheet Roofing works with supply of Materials complete. Unit : 1 sq.m.
A Manpower
Carpenter md 1.00 700.00 700.00
Mazdoor md 1.00 600.00 600.00
Sub Total 1,300.00
B Materials
CGI Sheet sq.m. 12.80 738.86 9,457.42
GI bolts and nuts nos 54.00 15.00 810.00
G.I. Washer nos 54.00 1.00 54.00

Sub Total 10,321.42

C Equipment
Machine and Tools LS 300.00

Sub Total 300.00
D Others
Sub Total -
G Total of (E+F) 13,709.63

9. Miscellaneous Woks
Des. of item : 9.1. 300 mm PVC Water Stopper Unit: 1.0 rm.
A Manpower
Carpenter md 0.05 700.00 35.00
Sub Total 35.00

B Materials
PVC Water Stoper rm 1.05 800.00 840.00
Sub Total 840.00

C Equipments
Sub Total -
D Others
Sub Total -
Des. of item : 9.2. 25mm thick Expansion Joint Board with joint sealant Unit: 1 Sq.m.
A Manpower
Carpenter md 0.05 700.00 35.00
Unskilled md 0.05 600.00 30.00
Sub Total 65.00
B Materials
Saltax Board m2 1.020 802.00 818.04
Silicon Sealant kg 0.500 1,010.00 505.00 2rm/kg
Sub Total 1,323.04
C Equipments

Sub Total -
D Others
Sub Total -
G Total of (E+ F) 1,526.84

Super Mai A - BOQ Final-RK-Bc

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Super Mai A - BOQ Final-RK-Bc

Uploaded by

Copyright:

Available Formats

Units Engineering Consultancy Pvt.

Camp facilities of Contractors including

Establishment, operation and removal

E/W in Backfilling by Ordinary Soil in 15cm

E/W in Backfilling by Ordinary Soil in 15cm

Prepared By: Checked By: Approved By:

E/W in Backfilling by Ordinary Soil in 15cm

Laying 15cmm thick stone aggregates

Prepared By: Checked By: Approved By:

RCC cap with Masonry Base No. 24

Masonry up 2.65 1.0393 2.75 66.10 m3

PCC 2 2.9 0.1 0.58 13.92 m3

Stone Soling 2 2.9 0.15 0.87 20.88 m3

Masonry Saddle 1 No. 5

Masonry Saddle 2 No. 7

Masonry Saddle 2.5 No. 3

Masonry Saddle 3 No. 2

Excavation m3 1 2.1 18.5 38.85

Summary of Rcc saddle

Descripition unit Quantity

Providing and laying dry stone

Providing and laying M20

E RCC for M20 Concrete ton 0.85

EW in Excavation Stone Soling Works (m3)

Power house pipe supporting estimation

Anchor block for surge tank

PCC ( 1:3:6) (m3) RCC (Plumb) (m3)

Length Breadth Height Quantity Length Breadth Height

Summary of Ancor block

2.0 Earthwork Excavation m3

Excavation of Earth soil by

E/W in Backfilling by Ordinary

Providing and Placing

Providing and Placing M15

Providing and Placing M25

Earthwork Excavation in Common

E/W in Backfilling by Ordinary Soil in

4 2.1 Dry Stone Soling m3 324.03 2,000.00

Water management for different

2.5 Providing and laying dry stone soling m3 54.00 2,000.00

2.6 Providing and laying M20 concrete m3 36.00 15,000.00

E/W in Backfilling by Ordinary Soil in

2 2.1 Dry Stone Soling m3 313.19 2,000.00

1 1.1 Site Clearance m2 625.00 50.00

Earth Work in excavation in hard

E/W in Backfilling by Ordinary Soil in

Providing and Laying Random Rubble

13 5.2 Barbed Wire Fencing m 50.00 1,200.00

Amount (NRs.) Remarks

Amount (NRs.) Remarks

Amount (NRs.) Remarks

14 Providing and Placing M20/40 15,000.00

21 Gabion Works m 4,200.00

E Transmission Line and substation

F Land Acquisition 68,000,000.00

1,781,479.99 7,951,339.04 69,115,485.52

8,069,250.00 4,155,663.75 281,199,913.75

7,560,000.00 3,893,400.00 263,453,400.00

2,250,000.00 10,042,500.00 87,292,500.00

Total Cost with

Powerhouse and Protection

Excavation of BM soil by equipment

Earth Work in excavation in hard rock