Gate Details

Lower Hongu Khola Small Hydropower Project
Department of Electricity Development

Interim Report: Annex C- Optimisation Calculation
LOWER HONGU KHOLA SMALL HYDROPOWER PROJECT (30 MW)

PROJECT COST ESTIMATE
Installed capacity (kW) 30000 40%
VAT
Item No. Detail % Cost in NRs Complying
%
A Civil Works
A.1 Civil Surface Works ### 100%
A.2 Civil Underground Works ### 100%
Base Cost of Civil ###
B Electromechanical, Hydro-mechanical & Transmission Line
B.1 Electro-mechanical Works including Accessories 779,773,725.00 10%
B.2 Hydro-mechanical Works 162,163,137.70 50%
B.3 Transmission Line 240,328,800.00 50%
Base Cost of EM,HM & TL ###
Total Base Cost (Total of A & B) ###

C Infrastructures
C.1 Access Road 200,000,000.00 90%
C.2 Camp facilities 152,330,125.98 100%
Total Infrastructure Cost ###
D General Works
D.1 Land Acquisition 12,000,000.00 0%
D.2 Socio-environmental mitigation cost (1.5% of Total Base Cost) 1.5% 54,636,730.24 0%
Total of General Cost 66,636,730.24
E Other Costs
E.1 Engineering Management Cost (@5% of Total of A & B) ### 182,122,434 0%
E.2 Insurance During Construction (@ 0.75% of Total of A & B) ### 27,318,365 0%
Total of Other Cost ###
F Contingencies
F.1 Physical Contingencies
Physical Contingency @ 8% for Surface Civil Works 8% 100,335,876 100%
Physical Contingency @ 15% for Underground Civil Works 15% 180,897,685 100%
Physical Contingency @ 5% for EM,HM & TL 5% 59,113,283 50%
Total of Physical Contingencies ###
F.2 Price Contingency
Price Contingency @ 7 % of Civil base cost A 7% ### 100%
Price Contingency @ 3% of (EM,HM & TL) base cost B 3% 35,467,969.88 50%
Total of Price Contingencies ###
G Custom Tax
Custom duty applicable in none VAT complying amount 1% 9,230,423.21
Total of Custom Tax 9,230,423.21
H VAT Amount
Total VAT amount 13% ###
JV of Hydro-Consult Engineering & ERMC Page 1 of 149

TOTAL TAX AND VAT (Total of G & H) ###
TOTAL PROJECT COST EXCLUDING VAT & TAX, NRs ###
TOTAL PROJECT COST INCLUDING VAT & TAX, NRs ###
TOTAL PROJECT COST INCLUDING VAT, NRs (in millions) 5,292,535.94
Unit cost ###

Project Cost
1,400,000,000.00
1,200,000,000.00
Civil Surface W
Civil Undergrou
1,000,000,000.00 Electromechan
Cost
mechanical & T
Infrastructures
800,000,000.00 General Works
Other Costs
Physical Contin
600,000,000.00 Price Continge
Custom Tax
VAT Amount
400,000,000.00
TOTAL TAX AN
H)
200,000,000.00
0.00

LL HYDROPOWER PROJECT (30 MW)

T COST ESTIMATE
Flow Exceedance
VAT Complying
%
Amount
Allocations
(NRs)
###
###
46.48%
77,977,372.50
81,081,568.85
120,164,400.00
22.34%
180,000,000.00
152,330,125.98
6.66%
0
0
1.26%
0
0
3.96%
100,335,876
180,897,685
29,556,642
6.43%
172,212,811
17,733,985
3.92%
0.17%
8.78%

NRs./kW

ect Cost
Civil Surface Works
Civil Underground Works
Electromechanical, Hydro-
mechanical & Transmission Line
Infrastructures
General Works
Other Costs
Physical Contingencies
Price Contingency
Custom Tax
VAT Amount
TOTAL TAX AND VAT (Total of G &

H)

Hydro-Consult Engineering Limited Solu Khola(Dudh Koshi) Hydroelectric Project
HYDRO-CONSULT ENGINEERING LTD. Date:

CALCULATION FORM Job No.:
Calculated By:
Project: Solu Khola (Dudh Koshi) Hydroelectric Project Checked By:
Subject: Summary of Unit Rate of item for surface works
S No Item Unit
Earthwork Excavation
Excavation on common soils including disposal using equipments (up to 10 m
1 lead & 1.5 m lift). m3
Excavation of Hard soil, Gravel/Boulder Mixed Soil including disposal using
2 equipments(up to 10 m lead & 1.5 m lift). m3
Excavation of Hard rock with blast (Mechanical drill) including disposal using
3 equipments(up to 10 m lead & 1.5 m lift). m3
Filling work
Filling with suitable (excavated) material in 15 cm thick layer compaction
1a using machinery, (haulage distance 10 m ). m3
Filling with ordinary soils in 15 cm thick layers and manual compaction
1b (haulage distance 10 m ) Without Sprinkling Water m3
Filling with rocks in 45 cm thick layer compaction, sprinkling water and
2 haulage distance 10 m. m3
Each additional haulage distance of 10 m (50% by basket & 50% by wheel
3 barrow) m3
4 Each additional lift of 1.5 m using labour. m3
5 Compacting soils by roller in 20 cm thick layers. m3
Filling soils in pipe line trenches in 20 cm thick layers including hand and
6a water sprinkling, soft soil. m3
6b water sprinkling, medium soil. m3
6c water sprinkling, hard soil. m3
6d water sprinkling, gravel and boulder mixed soil. m3
Site clearance
Site clearance by cutting thick vegetation, grubing their roots & disposal 25
1 m2
m far from the const. Site. (the vegetation dia.<= 30 cm & density >15
nr/2100 m2
Stone Masonry
1a Stone masonry wall in 1:3 C/S mortar (Using Machine) m3
1b Stone masonry wall in 1:4 C/S mortar (Using Machine) m3
1c Stone masonry wall in 1:6 C/S mortar (Using Machine) m3
2a Stone masonry wall in 1:3 C/S mortar (Manually) m3
2b Stone masonry wall in 1:4 C/S mortar (Manually) m3
2c Stone masonry wall in 1:6 C/S mortar (Manually) m3
7 of 149

Calculated By:
Providing & Laying dry stone masonry (0-5m) including dressing etc all
3 complete (haulage upto 30m) m3
Brick Work
1.1 Brick work in 1:3 cement sand mortar (Machine Mixed) m3
2.1 Brick work in 1:3 cement sand mortar (Manual Mixed) m3
Concrete Work
1.1 Machine Mixed Concrete grade C35 m3
1.5 Plum Concrete grade C15, 30% plum m3
Steel Work
1 Reinforcement t
Formwork
1.a Formwork, Floor and slab m2
1.b Formwork Vertical upto 3m high m2
1.c Formwork Vertical 3-6m high m2
1.d Formwork Vertical 6-9m high m2
1.e Formwork Vertical Above 9m high m2
2.a Formwork for Column upto 3m high m2
2.b Formwork for Column 3-6m high m2
2.c Formwork for Column 6-9m high m2
2.d Formwork for Column Above 9m high m2
3 Formwork for Structural Beam m2
Gabion Work
Gabion Box of Size 3mx1mx1m with Mesh Size 100mmx120mm using Mesh
Wire 10SWG, Selvedge Wire 8SWG & Tying Wire 12SWG and filling stones in
1 the boxes m3
Gabion Box of Size 2mx1mx1m with Mesh Size 100mmx120mm using Mesh
2 the boxes. m3
8 of 149

Calculated By:
Gabion Box of Size 1.5mx1mx1m with Mesh Size 100mmx120mm using Mesh
3 the boxes. m3
4 Filling stones/ boulders in the gabion boxes m3
5 Dry boulder packing m3
Cement Plaster Work
1 Plastering 12.5 mm thick 1:3 cement sand mortar m2
2 Plastering 12.5 mm thick 1:4 cement sand mortar m2
3 Plastering 12.5 mm thick 1:6cement sand mortar m2
4 Plastering 20 mm thick 1:3 cement sand mortar m2
7 Cement Punning 3 mm thick m2
Roofing Works
1 CGI Sheet roofing works with supply of materials complete m2
2 Making ridge of CGI plan sheets and fitting with supply of materials complete m2
3 Fixing and supply of steel tubular truss kg
9 of 149

Calculated By:
Wood works
1 Making salwood frame and fixing of door size 900 x 2100 mm m3
2 Making Shutter in 38 mm thick salwood frame (shutter size 1.07m x 1.982 m) m2
3 Making and fitting 3mm glazed shutter in 38 x 75 mm salwood frame m2
Painting Works
1 Two coats of white washing m2
2 First and second coat of cement paint on plastered surface m2
3 Two coats of enamel painting on one coat lining m2
Filter material laying
1 Laying of filter 300 mm thick m3
Miscelleneous
1 Geotextile m2
2 Seleant m
3 Hydrocell m
4 Water bars m
5 1.5 m dia Boulder riprap m2
6 1 m Boulder riprap m2
7 Hard stone lining m2
8 HDP pipes of 75 mm rm
10 of 149
6/8/2016
930062
Calculated By:
Checked By:
Rate, NRs.
314
507
943
29
207
2734
496
223
433
2923
2965
3031
3006
50
12973
12139
10902
13865
13031
11794
11 of 149
6/8/2016
930062
Calculated By:
Checked By:
5065
14397
13644
12890
14664
13910
13200
19687
17631
15616
14217
10188
137820
586
490
769
954
1049
798
936
1149
1263
786
4612
4693
12 of 149
6/8/2016
930062
Calculated By:
Checked By:
4917
2692
4542
608
589
530
693
658
597
322
1578
1567
263
13 of 149
6/8/2016
930062
Calculated By:
Checked By:
294194
13790
9883
43
422
372
3286
170
1920
1080
1230
3960
3500
5000
201
14 of 149

Calculated By:
Job: Lower Hongu Khola Small Hydropower Project Checked By:
Subject: Cost summary of civil works (Q 40)
Item No. Description Amount (NRs)

A Civil works
A.1 HEADWORKS
A.1 Weir and Stilling Basin 401,390,548.35
A.2 Undersluice & Trash Passage 177,800,739.61
A.3 Intake , Gravel Trap & Gravel flushing 130,339,475.44
A.4 Approach Culvert 59,491,505.88
A.5 Settling Basin including Flushing 360,340,685.62
A.6 Power Culvert 12,595,082.45
A.7 Inlet Portal 6,763,582.83
Sub-total ###
A.2 Waterway
A.2.1 Headrace tunnel 596,231,128.77
A.2.2 Surge Shaft 81,346,702.08
A.2.3 Penstock Civil Works 118,330,828.48
Sub-total 795,908,659.33
A.3 Powerhouse and tailrace

A.2.4 Powerhouse Cavern 142,721,586.74
A.2.5 Powerhouse and Tailrace Tunnels 267,354,318.22
A.2.6 Powerhouse & Tailrace Portals and Tailrace Culvert 31,458,207.54
Sub-total 441,534,112.50
A.4 Switchyard 74,018,628.21
# Civil Surface Works ###

# Civil Underground Works ###
# Total of civil works ###
JV of Hydro-Consult Engineering & ERMC

7/31/2018
930060
SV,JJ,AP,BC
S Bhusal
JV of Hydro-Consult Engineering & ERMC

Calculated By:
Subject: Cost summary of EM , HM and Transmission Line
Item
No. Description Amount (NRs)
A Electro-mechanical Works including Accessor 779,773,725.00
B Hydro-mechanical Works (Penstock Pipes, 162,163,137.70
valve house, trash racks and other
Accessories)
C Transmission Line 240,328,800.00
7/31/2018
930060
S Bhusal
Hydro Consult Engineering Ltd. Lower Hongu Khola SHP, DoED
Lower Hongu Khola Small Hydropower Project (RATE ANALYSIS)

Summary of Unit Rates for Surface Works
Rate, NRs.
S
Item description Unit
No Total
A Site Preparation / Clearance

1 Site Clearance including Cutting and grubbing of forest,
uprooting, carrying and disposal of vegetation, grass,
bush, sappling and trees of girth up to 300mm
a. Tress and saplings <= 15 no/100 sqm m2 22.39

b. Tress and saplings > 15 no/100 sqm m 2
29.85
B Earthwork Excavation
m3
1 Excavation on common Soil including disposal using 330.55
equipment(upto 10m lead and 1.5m lift)
Excavation on Hard soil, Gravel/Boulder mixed Soil
m3
2 including disposal using equipment(upto 10m lead and 423.83
1.5m lift)
3 Excavation of BMS and common soil m3 377.19
Excavation on Hard rock with blast (mechanical drill)
m 3
4 including disposal using equipment(upto 10m lead and 1176.97

1.5m lift)
C Disposal/haulage of excvated materials
Transportation of materials by truck including loading,
1 unloading and stacking by manpower lead upto 10 m
(within 500 m dist)
a Excavated earthwork-Soil materials m3 393.47
b Excavated earthwork-Rock materials m3 487.09
Transportation of materials by truck including loading, m 3
2 unloading and stacking by manpower lead upto 10 m 0.00

(for additional 200m)
a Excavated earthwork-Soil materials m3 79.80
b Excavated earthwork-Rock materials m 3
95.76
D Filling /backfilling work
1 Filling with ordinary soils in 15 cm thick layers and hand m3
compaction (haulage distance 10 m ) With sprinkling 223.87
water
2 Filling with ordinary soils in 15 cm thick layers and m3
compaction using roller (haulage distance 10 m ) With 260.95
sprinkling water
3 Backfilling for structures with ordinary soils in 15 cm m3
thick layers using tampers (haulage distance 10 m )
454.37
Without sprinkling water
4 Backfilling with compaction m3 149.25

5 Filling with ordinary soils in 15 cm thick layers and m 3
including compaction and levelling (haulage distance 10 60.47

m)
Summary of Surface Works Page 19 .


Rate, NRs.
S
No Total
E Concrete Work
Machine Mixed Concreting Works-Abrasion concrete m3
including supply of materials and haulage dist up to 30
1 27257.85
m) Concrete grade C60
Machine Mixed Concreting Works(of Foundations,super m3

structures, including supply of materials and haulage
2 20967.58
dist up to 30 m) Concrete grade C35
Machine Mixed Concreting Works(of super m3

structures,deck slabs, beams including supply of
3 19798.76
materials and haulage dist up to 30m) Concrete grade
C30
Machine Mixed Concreting Works(of super m3
structures,deck slabs, beams including supply of
4 18524.06
materials and haulage dist up to 30 m) Concrete grade
C25
Machine Mixed Concrete works for the
abutement,pier,wall etc including
5 compaction,curing,testing and lead 30 m etc. all m3 17397.40
complete as per the specifications and drawings
Concrete grade C20
m3
Machine Mixed Concrete works (Supply of materials &
6 haulage dist up to 30 m) in Foundation, Footing etc 14630.41
Concrete grade C15
m3
Machine Mixed Concrete works (Supply of materials &
7 haulage dist up to 30 m) in Foundation, Footing etc 13448.83
concrete grade C10
Machine Mixed Plum concrete -40% plum (Supply of m3
8 materials & haulage dist up to 30 m) Concrete grade 12994.39
C20
Machine Mixed Plum concrete - 40% plum (Supply of m3
9 materials & haulage dist up to 30 m) Concrete grade 10907.34
C15
Machine Mixed Plum concrete - 40% plum (Supply of m3
materials & haulage dist up to 30 m) Concrete grade 13303.59
C25
F Steel Work
1 Providing and laying Reinforcement including cutting,
bending binding, fixing in position for R.C.C works
including a lead of 30 m all complete as per MT 133726.49
specification and drawing for 1 MT (Dia. Above 8 - 16
mm)


Rate, NRs.
S
No Total
2 Providing and laying Reinforcement including cutting,

bending binding, fixing in position for R.C.C works
including a lead of 30 m all complete as per MT 128761.98
specification and drawing for 1 MT (Dia. Above 16 mm)
G Formwork
1 Providing, preparing and installation of form work
including necessary supports and removing after
completion for foundation and footings according to m2 498.91
drawings and hauling up to 30 m distance.
2
Providing, preparing and installation of form work
including necessary supports and removing after m2 588.90
completion for slab structure according to drawings
and hauling up to 30 m distance.
3
Providing, preparing and installation of form work
including necessary supports and removing after m2 918.26
completion for slab and beam structure according to
drawings and hauling up to 30 m distance.
4
Providing, preparing and installing formwork including
necessary supports and removing after completion for m2
walls (vertical plain surface) using timber
a. Up to 3m high m2 672.56
Increase
b. 3-6 m high m 2
the rate by
807.27
m2 10% for
c. 6-9 m high 1004.22
every
d. Above 9 m (Increase the rate by 10% for every m2 additional
additional meter height to the rate of previous height) meter
5 height to
Providing, preparing and installing formwork including the rate of
necessary supports and removing after completion for previous
walls (vertical curve surface) using timber height.
a. Up to 3m high m2 906.96
b. 3-6 m high m 2
1074.26
c. 6-9 m high m 2
1354.26
d. Above 9 m (Increase the rate by 10% for every m2
additional meter height to the rate of previous height)


Rate, NRs.
S
No Total
6
necessary supports and removing after completion for
for column (square/ rectangular) including
dismantle, removal and hauling up to30 m .
a. Upto 3 m High m2 822.61
b. 3 - 6 m High m 2
976.60
c. 6 - 9 m High m 2
1213.36
m 2
d. Above 9 m (Increase the rate by 10% for every

7
for column (circular) including dismantle, removal and
hauling up to30 m .
b. 3 - 6 m High m 2
1343.02
c. 6 - 9 m High m2 1662.05
d. Above 9 m (Increase the rate by 10% for every m 2

8
inclined column including dismantle, removal and
hauling up to30 m .
Upto 3 m High m2 1096.32
b. 3-6 m High m2 1074.27
b. 6-9 m High m 2
1334.70
m 2
d. Above 9 m (Increase the rate by 10% for every

9 Providing and assembling in position falsework for the

construction of RCC superstructure and removing after
completion including design and drawings as per
specification, dismantle, removal and hauling up to 30
m . (RCC bridges)
b. 3 - 6 m High m 2
7637.78


Rate, NRs.
S
No Total
c. 6 - 9 m High m2 12131.77
d. Above 9 m (Increase the rate by 10% for every m 2
H Stone Masonry
1 Rubble masonry works including supply of hard stone
blocks, preparing cement mortar, and const. of wall (up
to 5 m high and lead up to 30 m ) using Machine
a. Cement mortar 1:3 m3 10280.10

b. Cement mortar 1:4 m 3
9272.28
c. Cement mortar 1:6 m 3
7555.88
2 Rubble masonry works including supply of hard stone
blocks, preparing cement mortar, and const. Of wall (up
to 5 m high (lead up to 30 m ) (Manually)
a. Cement mortar 1:3 m3 28780.55

b. Cement mortar 1:4 m 3
9446.92
c. Cement mortar 1:6 m 3
8120.89
3
Providing & Laying dry stone masonry (0-5 m) including m3 4625.09
dressing etc all complete (haulage upto 30 m)
I Gabion Work
1 Making gabion including supply of materials, placing

and filling with stones all complete
a. Box size (3 m x 1 m x 1 m) m3 4321.18
b. Box size (2 m x 1 m x 1 m) m 3
4381.27
c. Box size (1.5 m x 1 m x 1 m) m3 4542.01
d. Box size (3 m x 1 m x 0.5 m) m 3
4833.84
e. Box size (2 m x 1 m x 0.5 m) m 3
4987.70
Average of all size above m3 4613.20
J Filter material laying
1 Laying 500 mm thick filter layer of 75mm to 6mm stone m3
aggregates including haulage up to 10m distance. 3030.81
K Stone Pitching
Providing & laying dry stone pitching in protection work, m3
lead 30m lift 1.5m with dtone size not less than 0.01
4013.52
m3 including levelling etc. complete
1


Rate, NRs.
S
No Total
Providing & laying dry stone pitching in protection work, m3

lead 30m lift 1.5m with stone weight not less than 40 kg
4738.02
including levelling etc. complete
2
Providing & laying grouted stone pitching in protection m3
work with stone size not less than 0.01 m3 and cement
10703.87
s:sand mortar(1:3) lead 30m lift 1.5m
3
L Dry Boulder lining
m2
Boulder Riprap for scour protection and river training
4443.44
works with stone weighing not less than 75 kg and
1 packed with stone 20-40 kg, lead 30m
m2
Laying of riprap protection work with boulder weighing
4933.34
2000 kg minimum and packed with stones 20-40 kg
2 .lead 30m using crane ( 1.5 m Dia)
M Geotextiles
Supply and Laying of geotextile materials m2 168.72
N Brick works
1 Brick work in 1:3 cement sand mortar (Machine Mixed) m3 25476.08
2 Brick work in 1:4 cement sand mortar (Machine Mixed) m3 24293.61
3 Brick work in 1:6 cement sand mortar (Machine Mixed) m 3
23499.79
4 Brick work in 1:3 cement sand mortar (Manual Mixed) m 3
25331.72
5 Brick work in 1:4 cement sand mortar (Manual Mixed) m3 24525.75
6 Brick work in 1:6 cement sand mortar (Manual Mixed) m 3
23752.63
O Plaster works
1 Providing and applying 12.5 mm thick cement plaster
including mortar mixing, scaffolding, curing etc
complete as per specification lead 30 m (manual
mixing)
a. Cement: sand 1:3 m2 436.28
b. Cement sand: 1:4 m 2
410.02
c. Cement sand: 1:6 m2 363.03
2 Providing and applying 20 mm thick cement plaster
including mortar mixing, scaffolding, curing etc
complete as per specification lead 30 m (manual
mixing)
a. Cement: sand 1:3 m2 580.40
b. Cement sand: 1:4 m 2
541.52


Rate, NRs.
S
No Total
c. Cement sand: 1:6 m2 480.16

3 3 mm thick Cement Punning m 2
311.85
P Wood works
Making salwood frame and fixing of door size 900 x
1 m3 303156.38
2100 mm (75mm X 100mm)
Making Shutter in 38 mm thick salwood frame (shutter
2 m2 13780.45
size 1.07m x 1.982 m)
Making and fitting 3mm glazed shutter in 38 x 75 mm
3 m2 10395.36
salwood frame
Making and fitting 24 gauge mosquito proof wire mesh

4 shutter in 38mm thick salwood frame with shutter size m2 10299.09
1.07 x 1.982 m
Making and fixing eves board with 25 mm thick sal
5 m2 5895.37
wood
Fixing 3 mm thick commercial plywood in frame using
6 m2 522.05
timber beads
Q Roofing
CGI Sheet roofing works with supply of materials
1 complete m2 2040.23
m 2
2 Making ridge of GI plain sheets and fitting with supply of 1995.77

materials complete
3 Fixing and supply of steel tubular truss kg 429.05
4 Fixing and supply of steel tubular pipe for purlins kg 195.19
R Painting
1 Two m2 40.30
First coats of white
and second washing
coat of cement paint on plasterd
2 surface m 2
414.34
3 Two coats of enamel painting on one coat lining m 2
314.20
S Fencing
Barbed wire fencing works with five rows and two rm 1444.68
diagonal barbed wires and column at 3m spacing ,size
of timber column is 75 mm * 100 mm * 2100 mm


Rate, NRs.
S
No Total
T Emabankment formation
Formation of embankment of river materials/tunnel

1 muck including compaction in layers not exceeding 150 m3 467.70
mm, watering and haulage 10 m etc. all complete as
per specification using roller
Formation of embankment of clay materials including

2 compaction in layers not exceeding 150 mm, watering m3 118.02
and haulage 10 m etc. all complete as per specification
using roller and grader

3 m3 467.70
compaction in layers not exceeding 150 mm, watering

4 compaction in layers not exceeding 150 mm, watering m3 102.52
using roller, grader, dozer, truck etc
U Perforated
Providing andpipes
laying HDPE pipe with perforations
including jointings (no of holes as specified) 200 mm rm 1421.14
series II
V Rock bolt
Installation of rock bolt (25 mm dia or as specified
rm
grouted) in fractured rock , drill dia < 120 mm including 1547.78
1 drilling work
Installation of rock bolt 20 mm dia or as specified
rm
length grouted in fractured rock , drill dia < 120 mm 1281.83
2 including drilling and grouting works
W Miscellaneous
1
Providing, preparing and placing joint sealant according m 3742.18
to drawings (25 mm)
2
Providing, preparing and placing joint filler according to m2 3850.63
drawings (20 mm)
3 Supply and installation of Water bars
305 mm m 1255.16
230mm m 1079.21
150 mm m 805.97
5 Providing and laying HDPE pipe with perforations 1421.14

including jointings (no of holes as specified) 200 mm m


Rate, NRs.
S
No Total
6 Providing and laying HDPE pipe for weep holes 75 mm m 648.36

7 Bridge bearing T beam no 74000.00
8 Hand rails m 328.20
Providing and laying RCC pipes with or without colloers,

jointed with stiff mixture of cement mortar in the
17 proportion of 1:2, lead upto100 m
a) 600 mm dia rm 11074.98
a) 750mm dia rm 1260.24
a) 900 mm dia rm 1454.53
X STONE SOLING
1 Stone Soiling m3 2818.29
2 Dry Stone Soiling wall upto 3m m3 2734.51

Hydro Consult Engineering Rate Analaysis of Inkhu Khola Hydropower Project .
Summary of Unit Rates for Underground Works
Rate, NRs.
S No Item description Unit
Total
A Excavation
1 Excavation of hard rocks with drilling and blasting
for tunneling including ventilation and disposal
/mucking to specified location m3 6053.04
2 Excavation of hard rocks with drilling, blasting in

surface and disposal in specified location m3 0.00
3 Excavation of Hard soil, Gravel/Boulder Mixed Soil

and disposal in specified location m3 423.83
4 Excavation in surge shaft (vertical excavation) m3 7263.65
B Mucking
Mucking of the excavated materails from the tunnel m3 355.31
1 within 1000 m distance
2 within 500 m distance
3 for each additional 200 m
C Intallation of rock bolts as specified diameter
and length in fractured rock including drilling
and grouting all complete
1 25 mm dia, 5.0 m long nos 7588.99
2 25 mm dia, 4.0 m long nos 6293.46
2 25 mm dia, 3.0 m long nos 4920.88
3 25 mm dia, 2.5 m long nos 4350.16
4 25 mm dia, 2.0 m long nos 3759.90
5 25 mm dia, 1.5 m long nos 3112.13
6 25 mm dia, 1.0 m long nos
Summary of Underground Works Page 28 of 149 .

Rate, NRs.
Total
7 20 mm dia, 1.0 m long nos 2276.87
8 20 mm dia, 2.0 m long nos 3222.70

9 32 mm dia, 4 m long nos 7817.34
Providing and applying Plain and steel fibre

D shotcrete
1 Shotcrete (Plain) cum 38847.59
cum 43771.32
2 Shotcrete (Steel fibre reinforced)
cum 49475.89
3 Shotcrete (Plain) - For Drop Shaft
cum 54399.62
4 Shotcrete (Steel fibre reinforced) - For Drop Shaft
Spiling (icluding drilling and grouting all

E complete)
nos 11093.57
1 Spiling (25 mm dia 6.0 m long )
Spiling (25 mm dia, length specified upto 6 m) m 1848.93

2
F Providing and placing machine mixed
Concreting Works(walls, crown of the
tunnel)including supply of materials and
haulage dist up to 30 m) Concrete grade as
specified
1 C15 concrete m3 16719.45
2 C20 concrete m3 19927.54
3 C25 concrete m3 22056.22
4 C30 concrete m3 23066.56
5 C35 concrete m3 24221.24
G Steel Work

Rate, NRs.
Total
1 Providing and laying Reinforcement including

cutting, bending binding, fixing in position for R.C.C
works including a lead of 30 m all complete as per
MT 125823.32
specification and drawing for 1 MT (Dia. Above 8 -
16 mm)
2 Providing and laying Reinforcement including

cutting, bending binding, fixing in position for R.C.C
works including a lead of 30 m all complete as per
specification and drawing for 1 MT (Dia. Above 16 MT 120372.74
mm)
H Headrace tunnel lining m3

I Formworks m2 636.39
Providing and placing steel ribs (Tunnel dia
K
5.65m inverted D shaped, Perimeter=14.65
m)
1 ISHB 150 (tw=8.4 mm, a=38.98 sqcm) set 132214.84
ton 256462.17
2 ISHB 150 (tw=8.4 mm, a=38.98 sqcm)
2 ISHB 200 (tw=6.1 mm, a=47.54 sqcm) set 138841.98
ISHB 200 (tw=6.1 mm, a=47.54 sqcm) ton 220941.10
3 ISMB 200 (tw=5.7 mm, a=32.33 sqcm) set 95484.35
ISMB 200 (tw=5.7 mm, a=32.33 sqcm) ton 223132.60
set 139322.68
4 ISMB 250 (tw=5.9 mm, a=47.55 sqcm)
ton 221706.04
ISMB 250 (tw=5.9 mm, a=47.55 sqcm)
set 165541.77
5 ISMB 300 (tw=7.5 mm, a=56.26 sqcm)

Rate, NRs.
Total
ton 222305.33
ISMB 300 (tw=7.5 mm, a=56.26 sqcm)
L Injection grouting
1 Consolidation grouting kg 50.57

2 Curtain Grouting kg 60.68
3 Contact grouting kg 60.68
M Wire mesh
Providing and laying wire mesh for shotcrete m2 535.03

JOB TITLE : LOWER HONGU KHOLA SMALL HYDROELECTRIC PROJECT
JOB NO. : 930060
SUBJECT : Rate List
Cal By :
Date : Tuesday, February 21, 2017
S.N Description of Work Unit Rate

1 Site Clearance sqm 48
2 Excavation work
2.1 Common Soil excavation cum 180
2.2 Boulder Mix Soil Excavation cum 220
2.3 Surface Rock Excavation cum 920
2.4 Boulder Breaking cum 1500
2.5 Tunnel Excavation cum 5800
3 Backfilling work
3.1 Backfilling without compaction cum 120
3.2 Compacted Backfill cum 180
4 Base preparation work sqm 120
5 Concrete work
5.1 C60 Structural Concrete cum 17000
5.2 C35 Structural Concrete cum 15500
5.3 C25 structural concrete cum 18800
5.4 C20 structural concrete cum 11500
5.5 C15 Concrete Blinding cum 8500
5.6 C20 Plum Concrete (30% plum) cum 6900
5.7 C25 concrete for underground structures cum 20000
6 Boulder Rip-Rap work

6.1 Boulder Rip-Rap (2m) sqm 4500
6.2 Boulder Rip-Rap (1.5 - 2 m Size) sqm 3000
6.3 Boulder Rip-Rap (1.0 m Size) sqm 2500
6.4 Boulder Rip-Rap (0.5-0.75m) sqm 3200
7 Masonry work
7.1 Stone Masonry Work (1:6 Cement mortar) cum 6000
7.2 Stone Masonry Work (1:4 Cement mortar) cum 6500
7.3 Brick Masonary cum 7500
8 Gabion work
8.1 Gabion(1m x 1m x 1m) cum 4000
8.2 Gabion Mattresses (t=0.5m) sqm 2500
9 Formworks
9.1 Formwork sqm 600
9.2 Formwork elevated structure sqm 750
10 Filter Material cum 780
11 Reinforcement ton 133000
12 Hard Stone Lining

0.4 m thick hard Stone Lining sqm 8000
0.3 m thick hard Stone Lining sqm 7000
13 Joints material
13.1 Water Bars rm 990.6
13.2 Hydro cell rm 1328.25
13.3 Sealents rm 1370
14 Steel Railing rm 3000

15 CGI Sheet sqm 1419
16 Roof Truss and sheeting kg 200
17 10 mm Plastering with 1:4 c/m sqm 600
18 Floor Finish sqm 500
19 Shotcrete
19.1 50 mm plain shotcrete sqm 1700
19.4 50 mm thick steel fibre reinforced shotcretsqm 2175
19.5 75 mm thick steel fibre reinforced shotcretsqm 3200
19.6 100 mm thick steel fibre reinforced shotcr sqm 4500
20 200 mm thick steel fibre reinforced shotcr sqm 7500
20 Wiremesh sqm 550
21 Rock Bolts
21.1 2.0 m long 25 mm dia grouted rock bolt no 2000
21.6 6.0 m long 25mm dis grouted rock bolt no 4000
22 Spiling works
22.1 6m long, 25 mm dia spiling no 6400
22.2 6m long, 28 mm dia spiling no 6500
Lattice Girder ton 100000
23 Injection grouting ton 56000
24 Ribs (Shape equivalent to ISMB 150) no 220000
Angle Plate for Carrying Cable kg 70
25 Drilling for Injection Grouting m 1500
26 Perforated HDP Drainage Pipes

100mm dia Perforated pipe rm 250
27 Geo-textile membrane sqm 180
28 0.5m thick clay blanket cum 3500
29 0.4m thick sand & gravel layer cum 3500
30 10mm thick steel lining sqm 300
31 500mm thick stone pitching cum 300
NOTE:
Rates from Solu
50
314.1
506.7
507
4389.90
207
19687
17631
15616
14217
10188 BUT
18512.03
3960
3500
11794
13031
4917
586
1049
3286
137820
5000
1230
1080
1920
1898.50
3796.99
2623.00
4702.62
7053.93
541.57
2113.02
2383.81
201
170
3286
Hydro-Consult Engineering Limited Lower Hongu Khola Small Hydropower Project

Calculated By:
Subject: Bill of Quantities for civil works
S.No Item Descriptions Unit Quantity Unit rate NRs.
A HEADWORKS
A.1 Weir and Stilling Basin

1 Site Clearance m2 6963.96 29.85
2 Excavation of various types of the materials
including disposal etc. all complete as per the
specifications and the drawings
2.1 Excavation in Boulder Mixed and common Soil m3 46679.70 377.19

3 Formworks m 2
4297.95 828.02
4 100 mm thick Blinding Concrete (C15) m 3
526.03 14630.41
5 30% Plum with C20 Concrete m 3
10150.01 12994.39
6 Structural Concrete (C25) m3 8806.11 18524.06
8 Reinforcement
Reinforcements for C25 ton 345.64 128761.98
Reinforcements for C35 ton 34.070 128761.98
9 Boulder Rip-Rap
9.1 Boulder Rip-Rap(1.5m) m3 717.75 4933.34
9.2 Boulder Rip-Rap(2m) m 3
866.00 4933.34
10 U/S 0.5m thick Clay Blanket m 3
239.25 3030.81
11 U/S 0.4m thick Sand & Gravel Layer m 3
173.20 3030.81
12 Providing and placing the expansion/ contraction
joints all in position as per the drawings and all
complete as per the specifications
12.1 Water Bars rm 238.00 1079.21
12.2 Sealents rm 238.00 3742.18
12.3 Hydro cell rm 0.00 3850.63
Sub-Total
A.2 Undersluice & Trash Passage

Excavation of various types of the materials

2 including disposal etc. all complete as per the
2.1 Excavation in Boulder Mixed and common Soil m3 18,195.66 377.19
3 Backfilling (Compacted Earth) m3 10,500.90 149.25
4 Formwork m2 6,435.35 828.02
Page 38 of 149

Calculated By:
5 100 mm thick Blinding Concrete (C15) m3 138.91 14,630.41

496.70 12,994.39
7 Structural Concrete (C25) for Undersluice m 3
4,628.41 18,524.06
8 Structural Concrete(C25) for Trash Passage m 3
172.41 18,524.06
9 Structural Concrete(C60) m 3
86.60 27,257.85
10 Reinforcement
Reinforcements for C25 concrete ton 452.24 128,761.98
Reinforcements for C60 concrete ton 8.16 128,761.98
11 0.4 m Hard Stone Lining m3 346.66 10,703.87
12 Gabion Mattress(2m*1.3m*0.5m) m3 104.00 4,613.20
Providing and placing the expansion/ contraction

13 joints all in position as per the drawings and all
13.1 Water Bar rm 153.60 1,079.21
13.2 Seleant rm 153.60 3,742.18
13.3 Hydroseal rm 0.00 3,850.63
Sub-Total
A.3 Intake , Gravel Trap & Gravel flushing

2.1 Excavation in Boulder Mixed Soil and common soil m3 21293.68 377.19
3 Backfilling (Compacted Earth) m3 11943.31 149.25
4 Formworks m2 6684.55 828.02
123.94 14630.41
441.87 12994.39
7 Structural Concrete (C25) m 3
3428.58 18524.06
8 Reinforcement ton 322.97 128761.98
9 0.3 m Hard Stone Lining m3 74.94 10703.87
10 Gabion wall(2.0*1m*1m) m3 28.00 4613.20
11 Gabion Mattress(2m*1.3m*0.5m) m 3
69.55 4613.20
12 Stone masonary with 1:6 cement mortar m 3
20.34 7555.88
13 10mm thick Steel lining m 2
164.40 300.00

Page 39 of 149

Calculated By:
14.1 Water Bar rm 175.51 1079.21

14.2 Seleant rm 175.51 3742.18
14.3 Hydroseal rm 0.00 3850.63
Sub-Total
A.4 Approach Culvert

including disposal etc. all complete as per the
2 specifications and the drawings
2.1 Excavation in BMS (85% of total excavation) m3 10131.21 377.19
2.2 Excavation in rock (15% of total excavation) m 3
1787.86 1176.97
3 Backfilling (Compacted Earth) m 3
6595.43 149.25
4 Formworks m 2
3418.72 739.92
5 100 mm thick Blinding Concrete (C15) m3 55.80 14630.41
8 Stone masonary with 1:6 cement mortar m3 114.13 7555.88

joints all in position as per the drawings and all
9 complete as per the specifications
9.1 Water Bar rm 170.40 1079.21
Page 40 of 149

Calculated By:
9.2 Hydroseal rm 0.00 3850.63

9.3 Sealants rm 170.40 3742.18
Sub-Total
Page 41 of 149

Calculated By:
A.5 Settling Basin including Flushing

3 Backfilling (Compacted Earth) m 3
12274.06 149.25
4 Formwork (Slabs and girders) m 2
10411.43 828.02
419.18 14630.41
8 Stone masonary with 1:6 cement mortar m3 359.91 7555.88
9 20mm dia 2m long Rock bolts nos. 813.00 3222.70
10 100mm Plain Shotcrete m3 425.75 38847.59
11 Wire mesh m2 2310.00 535.03
12 100mm dia PVC Perforated pipe for drainage hole rm 780.00 1421.14
13 Drainage work
13.1 200mm dia Drainage pipe(Perforated) rm 203.29 1421.14
13.2 Geo Textile Membrane m2 809.16 168.72
13.3 Gravel Sand Filter layer m3 202.29 3030.81
14 Gabbion mattress (2m*1*1) m 2
205.60 4613.20
15 500 mm thick Stone pitching m 3
231.20 10703.87
644.52 12994.39

17.1 Water Bar rm 690.75 1079.21
17.2 Sealants rm 690.75 3742.18
Sub-Total
A.6 Power Culvert


3 Backfilling m3 126.09 149.25
4 Formwork (Slabs and girders) m 2

617.05 739.92
5 Page 42 of 149
100 mm thick Blinding Concrete (C15) m3 13.20 14630.41
6 Structural Concrete (C25) m 3

193.60 18524.06
7/31/2018
930060
BC,SV,AP,JJ
S Bhusal
Amount (NRs.)
207,869.94
17,606,939.09
3,558,781.48
7,696,034.05
131,893,201.19
163,124,922.18
18,199,856.18
-
44,505,291.11
4,386,920.69
-
3,540,907.37
4,272,275.56
725,121.30
524,936.30
256,852.40
890,639.51
-
401,390,548.35
51,008
6,863,151.64
1,567,227.82
5,328,587.90
Page 43 of 149
7/31/2018
930060
BC,SV,AP,JJ
S Bhusal
Amount (NRs.)
2,032,310.12
6,454,312.87
85,736,921.73
3,193,732.33
2,360,529.73
0.00
58,231,318.29
1,050,697.76
3,710,602.17
479,772.89
165,766.92
574,799.28
0.00
177,800,739.61
36572.20
8031680.11
1782503.56
5534931.73
1813292.89
5741765.56
63511121.38
41586257.00
802147.71
129169.63
320848.12
153686.68
49320.00
Page 44 of 149
7/31/2018
930060
BC,SV,AP,JJ
S Bhusal
Amount (NRs.)
189407.06
656771.79
0.00
130,339,475.44
22804.94
3821352.30
2104253.68
984348.14
2529564.87
816376.82
24703250.08
22825636.37
862353.04
183897.68
Page 45 of 149
7/31/2018
930060
BC,SV,AP,JJ
S Bhusal
Amount (NRs.)
0.00
637667.95
59,491,505.88
Page 46 of 149
7/31/2018
930060
BC,SV,AP,JJ
S Bhusal
Amount (NRs.)
170695.58
16344428.06
1831866.63
8620855.11
6132774.85
179256095.38
107593511.32
2719436.69
2620052.62
16,539,299.68
1235918.28
1108491.52
288904.16
136523.57
613102.57
948474.11
2474733.81
8375143.40
745465.52
2584912.77
360,340,685.62
16651.19
4756053.81
18818.55
456565.03
Page 47 of 149
193121.40
JOB NO. : 930060
SUBJECT : ESTIMATE
STRUCTURE :HEADWORKS - WEIR & STILLING BASIN
DWG NO. :
Cal By : SV
SN DESCRIPTION UNIT NOS LENGTH BREADTH HEIGHT PERIMETER AREA

1 Site Clearance sqm
At Headworks
Weir Part 1 3136.160
Stilling Basin Part 1 3194.710
TOTAL
2 Excavation in Boulder Mixed and common Soi cum
U/S Boulder Riprap Area 1 10.00 199.10
Weir(Including U/S Platform, U/S & D/S 1
Glacis length) 59.25 299.302
Stilling Basin floor 1 59.50 429.144
D/S Boulder Riprap Area 1 10.00 142.100
TOTAL
3 Formworks
3.1 Formwork (Cutoff Walls) sqm
U/S Platform Cutoff wall vertical 1 4.000 45.50
U/S Platform Cutoff wall Inclined 1 3.500 45.50
Weir U/S Cutoff wall vertical 1 6.000 40.00
Weir U/S Cutoff wall Inclined 1 3.500 40.00
Weir D/S Cutoff wall vertical 1 5.200 40.00
Weir D/S Cutoff wall Inclined 1 3.500 40.00
Stilling Basin Bottom inclined 6 0.700 40.00
Stilling Basin end Cutoff vertical 1 5.700 40.00

Stilling Basin end Cutoff Inclined 1 4.500 40.00
TOTAL
3.2 Formwork (Sloping Glacis) sqm
U/S Sloping Glacis Surface 1 12.000 40.000
D/S Sloping Glacis Surface 1 30.000 40.000
TOTAL
3.3 Formwork (Side elevation Surface) sqm
U/S Platform with Cutoff Wall 2 23.750
Weir Portion with U/S and D/S Cutoff Wall 2 277.700
Stilling Basin with End Cutoff Wall 2 184.900
TOTAL
Total Formworks TOTAL
4 100 mm thick Blinding Concrete (C15) cum

U/S Platform including Cutoff Wall 1 22.500 42.680 0.100
Base of Weir including cutoff 1 43.500 40.000 0.100
Stilling basin including D/S Cutoff Wall 1 64.000 40.000 0.100
TOTAL
5 30% Plum with C20 Concrete cum
Weir Portion 1 38.000 182.040
Weir right corner portion 1 10.000 29.000
Stilling Basin Portion 1 38.000 77.434
TOTAL
6 Structural Concrete (C25) cum
U/S Platform along with Cutoff Wall 1 42.700 23.750
Weir Portion along with Cutoff Wall 1 40.000 278.000
Stilling Basin Portion along with D/S Cutoff Wall 1 40.000 185.000
Deduction of plum concrete

Weir portion
Stilling basin portion
TOTAL
Weir Portion 1 40.000 16.700
Stilling Basin Portion 1 40.000 5.000
TOTAL
8 Reinforcement ton
Reinforcements for C25 @ 0.5% of Volume of C25 concrete 0.5%
Reinforcements for C35 @0.5% of Volume of C35 concrete 0.5%
TOTAL
9 Boulder Rip-Rap cum

9.1 Boulder Rip-Rap(1.5m) Thickness
Boulder Rip-Rap before U/S cutoff 1 47.850 10.000 1.500
TOTAL
9.2 Boulder Rip-Rap(2m)
Boulder Rip-Rap after D/S cutoff 1 43.300 10.000 2.000
TOTAL
10 U/S 0.5m thick Clay Blanket cum 1 47.850 10.000 0.5
TOTAL
11 U/S 0.4m thick Sand & Gravel Layer cum 1 43.300 10.000 0.4
TOTAL
Providing and placing the expansion/

contraction joints all in position as per the
12 drawings and all complete as per the
specifications
12.1 Water Bar m 1 238
TOTAL
12.2 Seleant m 1 238
TOTAL
12.3 Hydroseal m 1 238

TOTAL
QUANTITY REMARKS
3449.776 Plan Area

3514.181 Plan Area
6,963.957
1991.000 Middle Area
17733.644 Average area

25534.059 Average area
1421.000 Middle Area
###
182.000
159.250
240.000
140.000
208.000
140.000
168.000
228.000
180.000
1,645.250
480.000
1200.000
1,680.000
47.500
555.400
369.800
972.700
4,297.950
96.030 Plan & Profile

174.000
256.000
526.030
6,917.5
290.0
2,942.5
###
1,014.13
11,120.00
7,400.00
-7585.52
-3142.49
8806.11
668.00
200.00
868.00
345.640
34.070
379.710
717.750 Plan Area

717.750
866.000 Plan Area

866.000
239.25
239.250
173.2
173.200
238
238.000
238
238.000
0
-
JOB NO. : 930060
SUBJECT : ESTIMATE
STRUCTURE :HEADWORKS - UNDERSLUICE & TRASHPASAGE
DWG NO. :
Cal By : SV
SN DESCRIPTION UNIT NOS LENGTH BREADTH HEIGHT PERIMETER AREA QUANTITY

At Headworks 1 ### 1708.850
TOTAL 1,708.850
2 Excavation of various types of the

materials including disposal etc. all
complete as per the specifications and
the drawings cum
2.1 Excavation in Boulder Mixed and common Soil
U/S Boulder Riprap area 1 15.70 10.000 5.500 863.5
U/S Platform 1 14.00 186.000 2604.000
Gate Area & Slope 1 32.60 126.600 4127.160
Depressed Floor Area till End cutoff Wall 1 60.00 137.250 8235.000
Portion including Gravel flushing 1
gate area upt approach canal 102.00 84.800 8649.600
Deduction for repeated area -1 92.00 68.300 -6283.600

TOTAL 18,195.660
3 Backfilling (Compacted Earth) cum
Backside of right side flood wall throughout 1 102.00 102.950 10,500.900
TOTAL 10,500.900
4 Formwork sqm
Floor
U/S Floor
Section A-A Surface area 2 42.000 84.000
U/S cutoff vertical 1 18.800 4.950 93.060
U/S cutoff inclined 1 18.800 3.000 56.400
Main Gate Portion with sloped Sluice

U/S cutoff vertical 1 9.800 6.950 68.110
U/S cutoff inclined 1 9.800 5.200 50.960
D/S cutoff vertical 1 9.800 4.500 44.100
D/S cutoff inclined 1 9.800 4.700 46.060
D/S depressed floor upto End Cutoff Wall

Bottom base inclined 6 0.700 9.000 37.800
End sill cutoff wall vertical 1 10.500 9.000 94.500
End sill cutoff wall inclined 1 4.500 9.000 40.500
Walls
U/S & D/S Divide wall
Surface area B-B 2 530 1,060.00
U/S divide wall nose 1 15.8 15.80
D/S divide wall nose 1 19.5 19.50
U/S platform low height wall

Surface area B-B 2 59.5 119.00
U/S divide wall nose 1 1.6 1.60
1 2.9 2.90
Middle Pier
Surface area B-B 2 135.9 271.80
U/S divide wall nose 1 15 15.00
D/S divide wall nose 1 15.7 15.70
U/S & D/S Flood wall(1m thick) 2 382.080 764.16
Front Wall 2 3.000 25.700 154.20
D/S Flood Wall(0.5m top width & 1m

Bottom width)
Upto end sill/cutoff
Wall 1 83.500 18.500 1,544.75
1.5m depth Cutoff wall 1 83.500 4.000 334.00
3.2m Width Flood wall base 1 83.500 4.500 375.75
After Cutoff upto Settling Basin inlet

transition end
Wall 1 20.000 17.700 354.00
Slab
Gate operating platform
Plan area 1 35.800 35.800
Side strip 1 0.350 26.000 9.100
TOTAL 6,435.35
U/S Platform 1 22.500 15.000 0.100 33.750
Main Gate Portion
D/S depressed with
floor sloped
upto Sluice
End Cutoff 1 43.900 9.000 0.100 39.510
Wall 1 63.500 9.000 0.100 57.150
Trash passage area 1 34.000 2.500 0.100 8.500
TOTAL 138.910
Floor
D/S depressed floor upto End Cutoff Wall 1 7.000 58.100 406.700
1 4.500 20.000 90.000
496.700
7 Structural Concrete (C25) for Undersluic cum
Floor
U/S Floor 1 15.000 33.450 501.750
Main Gate Portion with sloped Sluice 1 9.000 85.200 766.800
D/S depressed floor upto End Cutoff Wall 1 9.000 115.550 633.250
1 5.500 70.500 297.750
Walls
U/S & D/S Divide wall 1 1.000 530 530.00
U/S platform low height wall 1 1.000 59.5 59.50
Middle Pier 1 1.000 135.9 135.90
U/S & D/S Flood wall(1m thick) 1 1.000 382.080 382.08
Front Wall 2 3.000 7.100 42.60
D/S Flood Wall(0.5m top width & 1m

Bottom width)
Upto end sill/cutoff
Wall 1 83.500 6.800 567.80
After Cutoff upto Settling Basin inlet 1

transition end 20.000 15.300 306.00
Slab
Gate operating platform 1 0.350 35.800 12.530
TOTAL 4,628.41
8 Structural Concrete(C25) for Trash Passa cum
At inlet portion
Side tappered wall 1 9.780 5.000 48.90
Wall Below intake invert 1 8.000 2.000 16.00
Foundation for wall at undersluice floor level 1 2.000 4.500 9.00
Front wall 1 1.500 3.100 4.65
Slab for operating platform 1 2.000 18.100 36.20
Tappered wall just after gate area 1 6.400 0.500 3.800 12.16
Wall upto outlet 1 26.000 0.500 3.500 45.50
TOTAL 172.41
9 Structural Concrete(C60) cum
Floor Beam(0.4m * 0.5m) at clear interval of 2m
U/S Portion upto sluice gate 12 15.000 0.400 0.500 36.000
Sloping glacis portion upto bending 22 9.000 0.400 0.500 39.600
Flood wall Bending area upto End cutoff wall 10 5.500 0.400 0.500 11.000
TOTAL 86.60
10 Reinforcement ton
Reinforcements for C25 concrete @ 1.2% of Volume of C25 concrete 1.20% 452.240
Reinforcements for C60 concrete @ 1.2% of Volume of C60 concrete 1.20% 8.160
TOTAL 460.400
11 0.4 m Hard Stone Lining cum
U/S Platform 1 20.000 0.400 13.000 104.000
Main Gate Portion with sloped Sluice 1 32.500 0.400 7.000 91.000
D/S depressed floor upto End Cutoff Wall 1 30.000 0.400 8.000 96.000
1 25.300 0.400 5.500 55.660
TOTAL 346.660
12 Gabion Mattress(2m*1.3m*0.5m) cum
Mattress from trash passage outlet to 2
inlet transition end 80.000 1.300 0.500 104.000
TOTAL 104.000

13 contraction joints all in position as per
the drawings and all complete as per
the specifications
13.1 Water Bar m 1 153.6 153.6
TOTAL 153.600
13.2 Seleant m 1 153.6 153.6

TOTAL 153.600
13.3 Hydroseal m 1 153.6 0

TOTAL -
REMARKS
For Bending area
For Bending area
JOB NO. : 930060
SUBJECT : ESTIMATE
STRUCTURE : HEADWORKS - INTAKE & GRAVEL TRAP
DWG NO. :
Cal By : SV

At Intake & Gravel Trap 1 1113.840 1225.224
TOTAL ###
Excavation of various types of the

2 materials including disposal etc. all cum
and the drawings
2.1 Excavation in Boulder Mixed Soil and common soil
Intake and Gravel trap Sectional area 1
average(DD,EE,FF,HH) 17.000 285.725 4857.325
U/S Flood Wall(0.5m top width & 1m Bottom wid 1 75.500 217.700 16436.35
TOTAL ###
Intake and Gravel trap Sectional area 1
average(DD,EE,FF,HH) 17.000 63.463 1078.863
U/S Flood Wall(0.5m top width & 1m 1
Bottom width) 75.500 143.900 10864.450
TOTAL ###
4 Formworks sqm
4.1 Formwork US Flood wall
Foundation
2 76.000 1.000 152.000
2 76.000 1.500 228.000
2 76.000 3.000 456.000
Wall 1 76.000 25.000 1900.000
TOTAL ###
4.2 Formwork Intake and Gravel trap sqm
Base/Foundation
Base of Intake & Gravel Trapon either sides 2 59.100 118.200
Front Cutoff upto intake invert level 1 20.550 6.700 137.685
Front cutoff Inclined 1 20.550 2.500 51.375
Back cutoff Inclined 1 20.550 1.600 32.880
Back cutoff vertical 1 20.550 3.400 69.870
Plan of hopper 2 11.600 9.700 225.040
Piers
Two Edge 2 40.900 81.800
One Middle piers 1 40.900 40.900
Two Intermediate Piers 2 28.000 56.000
Two Edge 2 8.950 11.200 200.480

One Middle piers 1 11.300 11.000 124.300
Two Intermediate Piers 2 11.300 7.200 162.720
Slabs
Intake gate operating platform
Plan area 1 61.700 61.700
Side strip 1 47.100 47.100
Outlet Orifice gate operating platform
Plan area 1 58.000 58.000
Side strip 1 48.000 48.000
Columns
Intake gate operating platform 10 0.300 0.300 3.000 36.000
Outlet Orifice gate operating platform 10 0.300 0.300 3.000 36.000
Beams
5 0.300 0.300 1.100 6.600

5 0.300 0.300 1.300 7.800
Walls
Front Wall before intake gate 4 4.000 18.700 299.200
Walls on either side of gravel trap(Outer) 2 10.200 24.500 499.800

Middle small height wall 1 10.200 5.400 55.080
Front Wall before outlet orifice gate 4 3.900 15.500 241.800

Front Wall after outlet orifice gate 4 3.500 12.700 177.800
TOTAL ###
4.3 Formwork Flushing Canal sqm

Upto flushing gate
Flushing canal Till Gate operating area(Long) 2 27.000 2.000 108.000
2 27.000 1.000 54.000
Flushing canal Till Gate operating area(Short)

2 16.000 2.000 64.000
2 16.000 1.000 32.000
Flushing gate operating area

Base floor 1 0.700 14.000 9.800
Front wall 2 1.000 23.000 46.000
Back wall 2 1.000 23.000 46.000
Side walls 2 11.570 6.500 150.410
Middle wall 1 11.570 7.600 87.932
After flushing gate upto flushing canal outlet

Transition Canal
2 5.000 3.150 31.500
2 5.000 2.350 23.500
Canal upto outlet

2 25.000 2.850 142.500
2 25.000 2.000 100.000
2 25.000 1.750 87.500
TOTAL 983.142
TOTAL FORMWORK ###
U/S Flood Wall(0.5m top width & 1m 1
Bottom width) 75.500 7.000 0.100 52.850
Intake and Gravel Trap 1 18.000 20.550 0.100 36.990
Outlet orifice portion 1 0.100 89.500 8.950
Flushing canal 1 0.100 175.000 17.500
Catch Drain portion 1 17.000 4.500 0.100 7.650
TOTAL 123.940

Intake Block 4 4.000 10.280 164.480
Base foundation 1 18.550 8.700 161.385
Gravel trap block 4 11.600 2.500 116.000
TOTAL 441.865

Structural Concrete (C25) for Intake
7.1 and Gravel Trap
U/S Flood Wall(0.5m top width & 1
1m Bottom width) 75.500 17.500 1,321.250
Base/Foundation
Base of Intake & Gravel Trap 1 20.550 59.100 814.660
Hopper volume above base 4 11.600 2.450 113.680
Piers
Two Edge 2 1.000 40.900 81.800
One Middle piers 1 0.850 40.900 34.765
Two Edge 2 8.950 5.100 91.290

One Middle piers 1 11.300 5.610 63.393
Slabs
Intake gate operating platform 1 0.350 61.700 21.595
Outlet Orifice gate operating platform 1 0.350 58.000 20.300
Columns
Beams
5 0.300 0.300 1.100 0.495

5 0.300 0.300 1.300 0.585
Walls
Front Wall before intake gate 4 4.000 4.700 75.200
Walls on either side of gravel trap(Outer) 2 10.200 10.200 208.080

Middle small height wall 1 10.200 1.100 11.220
Front Wall before outlet orifice gate 4 3.900 3.500 54.600

Front Wall after outlet orifice gate 4 3.500 2.930 41.020
TOTAL 3074.649
7.2 Structural Concrete (C25) for Gravel fl cum
Upto flushing gate
Flushing canal Till Gate operating area(Long) 1 24.000 3.000 72.000
Flushing canal Till Gate operating area(Short) 1 13.000 3.000 39.000
Flushing gate operating area

Base floor 1 0.700 11.200 7.840
Front wall 2 1.000 6.500 13.000
Back wall 2 1.000 6.500 13.000
Side walls 2 11.570 1.400 32.396
Middle wall 1 11.570 2.900 33.553
After flushing gate upto flushing canal outlet

Transition Canal 1 5.000 4.868 24.338
Canal upto outlet 1 30.000 3.960 118.800
TOTAL 353.927
Total C25 ###

8 Reinforcement ton
Reinforcements @ 1.2% of Volume of C25 concrete 1.20% 322.970
TOTAL 322.970
9 0.3 m Hard Stone Lining cum
Gravel Trap block 1 5.500 11.600 0.300 19.140
Flushing Canal Base(After combined) 1 30.000 6.200 0.300 55.800
TOTAL 74.940
10 Gabion wall(2.0*1m*1m) cum
Hill side protection 2 14.000 1.000 1.000 28.000
TOTAL 28.000
11 Gabion Mattress(2m*1.3m*0.5m) cum
U/S just above flood wall 2 53.500 1.300 0.500 69.550
TOTAL 69.550
12 Stone masonary with 1:6 cement mort cum

At hill side 1 18.000 1.130 20.340
TOTAL 20.340
13 10mm thick Steel lining sqm 1 20.550 8.000 164.400
TOTAL 164.400
the specifications
14.1 Water Bar m 1 175.505 175.505
TOTAL 175.505
14.2 Seleant m 1 175.505 175.505

TOTAL 175.505
14.3 Hydroseal m 1 175.505 0

TOTAL -
REMARKS
Hill side
Shear key
JOB NO. : 930060
SUBJECT : ESTIMATE
STRUCTURE :HEADWORKS - APPROACH CANAL
DWG NO. :
Cal By : RS
SN DESCRIPTION UNIT NOS LENGTH BREADTH HEIGHT PERIMETER AREA QUANTITY REMARKS
Approach Canal 1 ### 420.000 OK
1 ### 344.000
TOTAL 764.000

materials including disposal etc. all
2 complete as per the specifications cum
and the drawings
2.1 Excavation
Approach Canal 1 92.900 ### 11919.070 OK
###
2.1.1 Excavation in BMS (85% of total excavation) TOTAL ###
2.1.2 Excavation in rock (15% of total excavation) TOTAL ###

Between Culvert and rockfase 1 92.900 ### 10919.780
Deduction for approach canal -2 16.400 ### -4324.350
TOTAL ###
4 Formworks sqm
4.1 Formwork (Slabs and girders) sqm
Base where backfilled
Roof 2 92.900 3.000 557.400
TOTAL 557.400
4.2 Formwork (Walls - Height < 3m) sqm
Canal Wall - Outer Face 4 92.900 4.100 1523.560
Canal Wall - Inner Face 4 92.900 3.600 1337.760
Settling Basin Inlet Gate House 0.000
TOTAL ###
TOTAL FORMWORK ###
1 0.075 ### 55.800
TOTAL 55.800
Canal 2 92.900 7.100 1319.180
Retaining wall 2 4.000 1.800 14.397
1
TOTAL ###
7 Reinforcement ton
Reinforcements @ 1.69% of Volume of C25 concrete 177.270
TOTAL 177.270
8 Stone masonary with 1:6 cement mort cum
At hill side 1 101.00 1.130 114.130
TOTAL 114.130

the specifications
9.1 Water Bar m
Approach Canal 12 14.200 170.400 in every 15 m
TOTAL 170.400
9.2 Hydroseal
Approach Canal m 12 14.200 0.000
TOTAL -
9.3 Sealants m
Approach Canal 12 14.200 170.400 in every 15 m
TOTAL 170.400
Hydro ConsultNyadi Hydropower Project Estimates5.Settling Basin

JOB NO : 930060
SUBJECT : ESTIMATE
STRUCTURE : HEADWORKS-SETTLING BASIN
DWG NO. :
Cal By : JJ
Date : Friday, April 21, 2017

1
settling basin and flushing culvert 5718.560 5,718.560
TOTAL 5,718.560

2 materials including disposal etc. all cum
and the drawings
Transition 1 32.300 128.070 4,136.660
settling basin 1 85.000 374.870 31,863.950
orifice 1 3.500 460.820 1,612.870
forebay 1 11.500 458.850 5,276.780
flushing culvert 1 6.300 70.200 442.260
TOTAL 43,332.520
Page 89 of 149

Transition left , middle & right side 1 32.300 92.580 2,990.330
settling basin left side 1 85.000 61.400 5,219.000
settling basin right side 1 85.000 24.833 2,110.830
orifice left side 1 3.500 63.600 222.600
orifice right side 1 3.500 22.600 79.100
forebay left side 1 11.500 66.200 761.300
forebay right side 1 11.500 25.700 295.550
flushing culvert 1 6.300 94.500 595.350
TOTAL 12,274.060
4 Formwork (Slabs and girders) sqm
Transition walls exterior 2 32.490 8.500 552.330

Transition walls interior 2
without hopper 32.490 8.500 552.330
Transition walls interior above 4
hopper 32.490 6.430 835.640
Transition walls hopper 1 straight 4 6.240 3.130 78.120
Transition walls hopper 1 bend 4 4.960 3.130 62.1
Transition walls hopper 2 straight 4 6.240 3.130 78.12
Transition walls hopper 2 bend 4 14.180 3.130 177.53
settling basin walls exterior 2 85.000 10.670 1813.9
settling basin hopper 8 85.000 3.180 2162.4
settling basin walls interior 4 2522.8

above hopper 85.000 7.420
Page 90 of 149
orifice upstream face 2 127.730 255.46

orifice downstream face 2 101.570 0
flushing culvert exterior walls 1 2 28.280 2.800 158.37
flushing culvert interior walls 1 4 28.280 3.000 339.36
flushing culvert interior walls 4 4 11.000 3.000 132
TOTAL 10,411.430

overall 1 24.600 13.880 341.450
floodwalls 1 111.040 0.700 77.730
TOTAL 419.180
Transition floor 2 1.000 234.190 468.380
Transition hopper 1 4 6.240 5.070 126.550
Transition walls 4 32.580 6.770 882.270
settling basin 1 85.000 65.760 5,589.600
orifice walls 1 10.520 35.380 372.200
orifice floor 1 3.500 40.850 142.980
forebay floor 1 0.800 207.140 165.710
forebay wall 2 18.760 6.170 231.500
Page 91 of 149
flushing culvert 1 1 28.27 6.300 178.100

flood walls 1 111.04 15.280 1,696.690
Deduction for plum concrete -644.52

walkway smaller 2 24.200 0.290 14.036
walkway larger 1 85.000 0.150 12.75
TOTAL 9,676.936
7 Reinforcement ton
Reinforcements @ 1.1% of Volume of C25 concrete 1.10% 835.600
TOTAL 835.600
8 Stone masonary with 1:6 cement mor m3
Stone Masonry wall at spillway 1 m3 1 3.5 5.1 17.85
Stone Masonry wall at spillway 2 m3 1 3.5 4.1 14.35
Catch Drain 1 202.29 1.62 327.7098
TOTAL 359.910
9 20mm dia 2m long Rock bolts no.
overall 14 58 813
TOTAL 813.000
10 100mm Plain Shotcrete cum

Overall 1 154 0.1 27.646 425.7484
TOTAL 425.748
Page 92 of 149
11 Wire mesh sqm

Overall 1 154 15 2310
TOTAL 2,310.000
12 100mm dia PVC Perforated pipe for dr rm

Overall 390 2 780
TOTAL 780.000
13 Drainage work
13.1 200mm dia Drainage pipe(Perforated) rm
overall 1 202.29 203.29
TOTAL 203.290
13.2 Geo Textile Membrane sqm
overall 1 202.29 4 809.16
TOTAL 809.160
13.3 Gravel Sand Filter layer m3
overall 1 202.29 1 202.29
TOTAL 202.290
14 Gabbion mattress (2m*1*1) m3
overall 2 102.8 1 1 205.6
TOTAL 205.600
15 500 mm thick Stone pitching m3
overall 1 85 2.72 231.2
TOTAL 231.200
16 30% Plum with C20 Concrete m3

transition hopper 2 19.6 1.350 52.92
settling zone hopper 4 85 1.740 591.6
TOTAL 644.520
Page 93 of 149

17 contraction joints all in position as m3
per the drawings and all complete
as per the specifications
17.1 Water Bar
transition zone 3 64 192
settling basin zone 6 65.55 393.3
forebay 1 60.450 60.45
flushing culverts 6 7.500 45
TOTAL 690.750
17.2 Sealants m3
690.750
TOTAL 690.750
Page 94 of 149
REMARKS
areas from
autocad
drawing
Page 95 of 149
Page 96 of 149
Page 97 of 149
Page 98 of 149
Page 99 of 149
Page 100 of 149

JOB NO. : 930060
SUBJECT : ESTIMATE
STRUCTURE : HEADWORKS-POWER CULVERT
DWG NO. :
Cal By : JJ
Date : 42846.00

1.00 Site Clearance sqm
power culvert 1.00 557.84 557.84
TOTAL 557.84
Excavation of various types of

2.00 the materials including disposal cum
etc. all complete as per the
Boulder mix 1.00 27.50 458.52 12609.30
TOTAL 12609.30
3.00 Backfilling cum
Compacted Earth 27.50 245.66 126.09
TOTAL 126.09
4.00 Formwork (Slabs and girders) sqm
Exterior wall 2.00 27.50 5.20 286.00
interior wall 1.00 27.50 12.04 331.05
TOTAL 617.05
5.00 100 mm thick Blinding Concrete cum
overall PCC 1.00 27.50 0.10 4.80 13.20
TOTAL 13.20
6.00 Structural Concrete (C25) cum
overall 1.00 27.50 7.04 7.04 193.60
TOTAL 193.60
7.00 Reinforcement ton
Reinforcements @ 2% of Volume of C25 concrete 25.73
TOTAL 25.73
Providing and placing the

expansion/ contraction joints all
8.00 in position as per the drawings
and all complete as per the
specifications
8.10 Water Bar m
Approach Canal 3.00 17.60 52.80
TOTAL 52.80
8.20 Hydro Cell
Approach Canal m 3.00 17.60 0.00
TOTAL 0.00
8.30 Sealants m
Approach Canal 3.00 17.60 52.80
TOTAL 52.80
REMARKS
OK
0.99
OK
0.01
OK
OK
OK
OK
OK
OK
in every 15 m
in every 15 m
JOB NO. : 930060
SUBJECT : ESTIMATE
STRUCTURE :WATERWAYS-INLET PORTAL
DWG NO. :
Cal By : SV
Date : Friday, April 21, 2017
SN DESCRIPTION UNIT NOS LENGTH BREADTH HEIGHT PERIMETER AREA QUANTITY REMARKS
Inlet portal 1 646.750 646.750
TOTAL 646.750

2 materials including disposal etc. cum
all complete as per the
2.1 Excavation (Rock excavation)
Rock excavation 1 20.000 185.000 1850.000 Only 50% considered
TOTAL 1,850.000
3 Compacted Backfill cum
Above Power culvert 1 3.000 97.900 293.700
Except power culvert area 1 7.400 54.500 403.300
1 7.400 67.100 496.540
1 3.000 258.700 776.100
TOTAL 1,969.640
3 25mm dia 3m long Rockbolts nos
Inlet portal nos per m2
Front face 1 0.500 333.000 158.570
Side face 2 0.500 130.000 130.000
TOTAL 289.000
6m long Spilling bolts of 25mm dia nos
4 @ 300mm c/c
Inlet portal
Front face 1 0.300 6.750 23.000
TOTAL 23.000
5 100 mm thick Fibre reinforced Shotccum
Inlet portal
Front face 1 33.300 33.300
Side face 2 13.000 26.000
TOTAL 59.300
Hydro-Consult Engineering
Job: Lower Hongu Khola Calc By: B. Chaudhary

Subject: Headrace tunnel quantity estimate sheet Checked By: S. Bhusal
Total Length of Tunnel 2717 m

Size of D-Shaped Tunnel 4 m
Percentage Plain
of total Shotcrete
Rock types length (m)
Class I (Q>4.0) 2.65% 0.050
Class II (Q =< 4-1) 36.25% 0.075
Class III (Q = <1-0.5) 42.50% 0.000
Class IV (Q =< 0.5-0.1) 5.0% 0.000
Class V (Q = <0.1-0.03) 5.55% 0.000
Class VI A (Q=<0.03-0.006) 5.00% 0.000
Class VI B (Q<0.006) 3.05% 0.000
S.No Particulars Units Class I

1 Length of Tunnel m 72.00
2 Underground Excavation Volume m3 1142.00
3 5 cm Plain Shotcrete m3
37.59
4 7.5 cm Plain Shotcrete m3
5 7.5 cm Fibre Reinforced Shotcrete m3

6 10 cm Fibre Reinforced Shotcrete m3
9 0.25m Concrete Lining volume at Crown & wall m3
10 0.20m Concrete lining volume at invert m3 59.04
11 Reinforcement in the structural concrete lining ton 2.32
12 Formwork around concrete lining m2
13 2.5m long, 20mm dia Rock Bolts at 1.5 m c / c spacing nos 335.00
Spilling Bolts, 6m long, 20mm dia with overlap at 3m at
14 50cm spacing nos
15 Steel Ribs (ISMB 150) at 1m spacing in kg ton
Chaudhary
Concrete Finished Width Perimeter of

Reinforced Rock lining at for excavation Crown & Wall for
Shotcrete Bolts Spilling Bolts Crown and (m) Shotcrete (m)
(m) Spacing Spacing wall (m)
0.000 1.50 0.00 0.00 4.30 10.440
0.000 1.50 0.00 0.00 4.35 10.519
0.075 1.50 0.00 0.00 4.35 10.519
0.100 1.50 0.00 0.00 4.40 10.597
0.120 1.30 0.50 0.00 4.44 10.660
0.150 1.00 0.50 0.00 4.50 10.754
0.150 1.00 0.50 0.25 4.50 10.754
Class II Class III Class IV Class V Class VI (A) Class VI (B)

984.91 1429.73 135.85 150.79 135.85 82.87
15887.47 23062.68 2228.30 2494.35 2302.95 1404.80
777.01
1127.92
143.96
192.90
219.15 133.68
204.90
817.48 1186.67 114.11 127.87 116.83 71.27
32.09 46.58 4.48 5.02 4.59 2.80
303.82
4605.00 6684.00 640.000 952.00 1461.00 892.00
1340.00 1218.00 743.00

21.91 13.37
Spacing of
Rock Bolts
(m)
1.500
1.500
1.500
1.500
1.300
1.000
1.000
Total
2,992.00
48,522.56
37.59
777.01
1,127.92
143.96
192.90
352.83
204.90
2,493.27
97.86
303.82
15,569.00
3,301.00
35.28
Hydro ConsultNyadi Hydropower Project EstimatesSurge_Shaft
JOB TITLE : Lower Hongu HPP

JOB NO. : 930052
SUBJECT : Qty ESTIMATE
STRUCTURE : SURGE SHAFT
Cal By : Riyaz Shrestha
Date : 21/2/2017
SN DESCRIPTION UNIT NOS LENGTH BREADTH

Area including working platform
1 Underground Excavation cum

Surge shaft Adit Portal 1.00 8.00
Surge shaft Adit Tunnel 1.00 63.00
Underground surge shaft excavation 1.00
2 Surface Excavation cum

Surface Rock Excavation for platfrom 20.175

Top slab 1.00 0.3
Beams 6.00 9.2 0.3
Wall above the shaft 1.20 0.3
35 cm thick portion 0.35
Base Slab
Deduction for Audit 1.00 4.15 0.65
Bulkhead 1.00
7 Reinforcement ton
Reinforcement @ 1.0% of concrete Volume
20mm dia bar in shaft for Monkey ladder 2.05
3 Steel Formwork sqm

Top 7.68m 1.00 7.700
Middle 15m 1.00 15.000
Bottom 15m 1.00 15.000
Top slab 1.00
Wall above the shaft 1.20
Beams 6.00 0.300
4 Shotcrete - 15cm cum

15 cm thick at top portion 29.845 7.680
5 Shotcrete - 10cm cum
Page 110 of 149

10 cm thick at bottom and mid shaft 29.845 31.000

10 cm thick at surface
1st step 14.921 3.660
2nd step 31.668 5.030
3rd step 36.222 5.030
4th step 48.375 5.030
5th step 50.648 5.030
8 Rockbolt 2m long @ 25mm dia nos

25 mm dia 2 m long at 1.5m c/c(in
excavation slope)
1st step 12.92
2nd step 29.67
3rd step 34.22
4th step 46.38
5th step 48.65
9 Rockbolt 3.5m long @ 25mm dia nos

25 mm dia 3.5 m long at 2m c/c
(circumference of surge shaft)
Page 111 of 149

HEIGHT PERIMETER AREA QUANTITY REMARKS
400 400
TOTAL 400.00
170.00 1360.00
14.28 899.84
38.70 70.88 2743.14
TOTAL 5,002.98
267.00 5386.62
TOTAL 5,386.62
66.48 19.94
0.4 6.62
1.50 28.90 15.61
7.68 27.175 73.05
15 27.175 183.43
15 27.175 264.95
1 66.48 66.48
4 -10.79
120.00 120.00
TOTAL 739.29
58.03
37.680 0.63
TOTAL 58.67
26.075 200.78
26.075 391.13
26.704 400.55
67.93 67.93
1.500 29.217 52.59
0.400 6.00
TOTAL 1,118.98
34.38
TOTAL 34.38
Page 112 of 149

925.20
54.61
159.29
182.20
243.33
254.76
TOTAL 181.94
3.660 12
5.030 37
5.030 43
5.030 58
5.030 61
TOTAL 211.00
37.680 29.845 282.0

TOTAL 282.00
Page 113 of 149

JOB TITLE : LHKSHPP
JOB NO. : 930060
SUBJECT : ESTIMATE
STRUCTURE : Penstock Civil Works
Cal By : B Chaudhary
Date : 28th April 2017
SN DESCRIPTION UNIT NOS

1.1 Rock Excavation for vertical drop shaft
For vertical shaf 1.0
1.2 Rock Excavation for horizontal tunnel

Valve house adit tunnel 1.0
Valve house 1.0
Thrust Block 1 1.0
Thrust Block 2 1.0
Horizontal shaf 1.0
Intermeddiate branch 1.0
Branching to 3 units 1.0
2 C25 Structural concrete cum

Concrete lining for tunnel upto 50m U/S 1.0
Concrete lining from surge shaf to vertical drop 1.0
Thrust Block 1 1.0
Vertical shaf concrete infill 1.0
Thrust Block 2 1.0
Horizontal shaf support piers 6.0
Concrete infill Intermeddiate branch 1.0
All branch (1.5m dia pipe) towards 3 units 1.0
Concrete infill afer tapering section (1m dia pipe) 3.0
3 Reinforcement tons
Reinforcement @ 1.0% of concrete Volume
4 Formwork sqm
Concrete lining for tunnel upto 50m U/S 1.00
Valve house arrangement 1.00
Thrust Block 1
Thrust Block 2
Horizontal shaf support piers 6.00
5 100 mm Steel fibre shotcrete cum

Vertical shaft 1.00
Horizonatl shaft upto branch junction 1.00
Branch to all units 1.00
6 Rock Bolts (25mm dia, 6m Long @ 1.5m c/c) nos

Vertical shaft 1.00
7 Rock Bolts (25mm dia, 2.5m Long @ 1.5m c/c) nos

Horizonatl shaft upto branch junction 1.00
Branch to all units 1.00
LENGTH BREADTH HEIGHT AREA QUANTITY REMARKS
140.00 12.57 1759.29

TOTAL 1,759.292
22.00 14.28 314.23

5.85 17.70 103.55
4.00 43.05 172.20
4.00 59.95 239.80
56.15 14.50 814.18
12.75 10.35 131.96
80.77 6.93 559.74
TOTAL 2,335.649
50.00 3.35 167.50

43.00 9.00 387.00
4.00 43.05 138.59
140.00 4.90 686.00
4.00 59.95 196.21
2.00 2.50 30.00
22.80 4.83 110.12
55.3 3.80 210.216
7.00 4.80 100.8
TOTAL 2,026.443
TOTAL 159.080
50.00 10.28 514.00

9.00 18.00
43.05 43.05
59.95 59.95
2.00 5.05 60.60
TOTAL 695.600
140.00 11.32 1584.80

56.15 10.00 561.50
22.80 8.45 192.66
76.42 6.75 515.84
TOTAL 285.480
140.00 11.94 743.00

TOTAL 743.00
56.15 10.00 250.00

22.80 8.45 86.00
76.42 6.75 230.00
TOTAL 566.000
TITLE : LOWER HONGU KHOLA SMALL HYDROPOWER PROJECT
OB NO. : 930060
BJECT : QUANTITY ESTIMATE
CTURE : POWERHOUSE
G NO. : 60/04/12C01
Date : Tuesday, July 31, 2018
AREA
SN DESCRIPTION UNIT No LENGTH BREADTH HEIGHT QUANTITY
Powerhouse Cavern and Tailrace gate
Excavation for machine foundation_drafttube & tailrace gate_part 17.20 190.00 3594.80
Excavation for machine foundation_generator and turbine_floor 20.00 138.00 3036.00
Excavation for Sump pit 4.00 17.00 74.80
Excavation for Service bay 5.30 40.00 233.20
Excavation for Control Unit 8.00 38.00 334.40
TOTAL 7,273.20
2 C25 Structural Concrete cum
Powerhouse
Machine foundation(From AutoCAD 3D) 989.00
Longitudinal floor beam -1st , 2nd & 3rd grid height 6 31.90 0.50 0.60 61.41
Transverse floor beam-1st ,2nd and 3rd grid height 6 7.70 0.40 0.50 9.24
Column from machine foundation 15 0.60 0.60 8.18 44.17
Columns from service bay 5 0.60 0.60 5.10 9.18
Staircase 2 1.20 1.20 2.88
Draft-tube submergence concrete 3 2.00 7.07 42.42
Tailrace operation area
Tailrace gate operation slab 3 4.00 1.70 0.20 4.08
Tailrace gate piers 6 1.70 0.50 7.45 38.00
Shear wall near tailrace gate 3 4.10 0.30 3.10 11.44
Control Unit
Longitudinal Beam & Transverse Beams -1st & 2nd Floor 12 3.40 0.30 0.30 3.67
Transverse Beam -1st & 2nd Floor 12 4.20 0.30 0.30 4.54
Column -1st & 2nd Floor 18 0.40 0.40 3.00 8.64
Slab -1st & 2nd Floor 2 0.15 9.50 8.00 22.80
Staircase 2 1.00 1.20 2.40
Foundation 1 9.50 8.00 0.50 38.00
TOTAL 1,291.86

Corbel Beams 18 0.60 1.00 10.80
Crane Beam A and B 2 42.10 0.60 0.65 32.84
Total TOTAL 43.64
Reinforcement for superstructure (@ 2.2% of concrete volume) 59.84
Reinforcement of machine foundation (@ 0.8 % concrete volume) 62.11
Monkey ladder 0.23
TOTAL 122.18
5 Formwork in PH sqm
Powerhouse
Penstock Valve Pit 3 8.40 1.80 45.36
Turbine resting pit 3 3.60 2.40 25.92
Generator Pit 3 10.62 1.00 31.86
Draft Tube Pit Longitudinal direction 3 3.10 11.66 108.44
Draft Tube Pit Transverse direction 3 3.12 12.80 119.81
Drafttube-Tailrace Opening Channel 3 3.30 3.00 59.40
For Sump Pit (L-shaped) 2 8.50 5.00 85.00
PH Column 0.6mx0.6m at machine foundation 15 1.80 8.18 220.86
PH Column 0.6mx0.6m at service bay 5 1.80 5.10 45.90
PH Longitudinal Beam 0.6mx0.5m 6 31.90 1.70 332.91
Transverse Beam 0.5mx0.4m 6 7.70 1.40 64.68
Corbel Beam 18 1.00 1.30 59.40
Crane Beam 2 41.20 1.90 156.56
Service Bay 1 9.50 3.10 29.45
Tailrace gate portion
Tailrace gate operation slab 3 0.25 4.00 1.70 24.68
Tailrace gate piers 3 0.50 1.70 7.45 75.99
Control Room
Control Room Beams 2 35.00 0.40 0.50 98.00
Control Room Columns 18 0.40 3.35 96.48
Slab 2 76.00 152.00
Stair case 2 5.50 1.00 0.25 12.00
Foundation 1 35.00 0.50 17.50
TOTAL 1,862.19
6 Roof truss kg
Roof Truss 3,482.38
Total Wt (in KG) TOTAL 3,482.375
7 CGI Sheet sqm
For Powerhouse cavern 1.00 42.25 12.00 507
TOTAL 507.00
8 Brick Masonary in 1:4 c/s mortar cum
Control Building First Floor 1.00 33.67 0.23 3.35 25.94
Control Building 2nd Floor 1.00 35.00 0.23 3.35 26.97
TOTAL 52.91
9 Window sqm
Glass Panel For Control Building 2.00 4.20 3.35 28.14
TOTAL 28.14
10 Temporary supports
10.1 Spilling (28mm dia, 6m length @ 0.3m spacing) nos
At crown 51.00 12.70 731.00
TOTAL 731.00
10.2 Rock bolts (25mm dia, 3m long @ 1.5m spacing) nos
At crown 51.00 12.70 306.00
TOTAL 306.00
10.3 15cm Shotcrete thickness cum
At crown 51.00 12.70 97.16
TOTAL 97.16
11 Permanent supports
11.1 Rock bolts (25mm dia, 6m length @ 1.5m spacing) nos
Crown 1.00 51.00 12.70 306.00
Left Wall_machine foundation 1.00 36.90 12.10 198.00
Right Wall_machine foundation 1.00 24.54 12.10 132.00
Draft tube pit_machine foundation 3.00 19.40 6.50 168.00
Tailrace gate portion 3.00 7.55 11.70 117.00
Service bay and Control Building 1.00 13.40 14.80 88.00
Along machine foundation width of cavern 1.00 9.50 10.50 44.00
Along control building width of cavern 1.00 9.50 9.80 41.00
TOTAL 1,094.00
11.2 Lattice Girder at Crown tons
3 bar type(20mm & 25mm dia, #115 @ 0.75m 68.00 12.70 1.12
TOTAL 1.12
11.3 16 cm thick Shotcrete (At crown) cum
1.00 51.00 12.70 103.63
TOTAL 103.63
11.3 20cm thick Shotcrete (At side walls) cum
Alongcontrol building width of cavern 1.00 9.50 6.70 63.65
TOTAL 349.69
11.4 Wire Mesh (6mm dia bars) sqm
Crown 1.00 51.00 12.70 647.70
Along control building width of cavern 1.00 9.50 9.80 93.10
TOTAL 2,425.60
REMARKS
Increased the volume by 15%

Reference taken From Upper Mai
JOB TITLE : LOWER HONGU KHOLA SMALL HYDROPOWER PROJECT
JOB NO. : 930060
SUBJECT : QUANTITY ESTIMATE
RUCTURE : POWERHOUSE ACCESS TUNNEL AND TAILRACE TUNNEL
Date : 28th April, 2017
AREA
SN DESCRIPTION UNIT No LENGTH BREADTH HEIGHT QUANTITY REMARKS
Access Tunnel to PH ### 295.00 26.73 7885.35
Nitche ### 4.20 85.80 1081.08
Tunnel to tailrace for mock removal ### 155.00 14.91 2311.05
Tunnel to penstock for mock removal ### 65.00 14.91 969.15
Tailrace Tunnel Branchings width(2m) ### 60.00 8.95 537.00
Transition to main tailrace tunnel (3m) ### 13.20 12.65 166.98
Main tailrace tunnel (4.2m) ### 545.00 16.84 9177.8
TOTAL 22,128.41

Kerb Inside the access tunnel to powerhouse ### 295.00 0.40 0.50 59.00
Concrete lining at invert of tunnel to PH ### 295.00 0.20 4.80 283.20
TOTAL 342.20
3 C15 concrete cum

At tailrace Tunnel invert 1 618.20 4.20 0.20 519.29
TOTAL 519.29
Reinforcement (@ 0.75 % of concrete volume) 20.15
TOTAL 20.15
5 Formwork sqm
For Kerb 295 0.5 295.00
TOTAL 295.00
6 100 mm Fibre Reinforced Shotcretre cum

Access Tunnel to PH 295.00 14.1 4159.5
Tunnel to tailrace for mock removal 155.00 10.1 1565.5
Tunnel to penstock for mock removal 65.00 10.1 656.5
Tailrace Tunnel Branchings width(2m) 60.00 9.86 591.6
Transition to main tailrace tunnel (3m) 13.20 10.43 137.676
Main tailrace tunnel (4.2m) 545.00 11.12 6060.4
TOTAL 1,317.12
7 25mm dia Rockbolts, 2.5m long @ 1.5m spacing cum
Access Tunnel to PH 295.00 14.1 4160
Tunnel to tailrace for mock removal 155.00 10.1 1566
Tunnel to penstock for mock removal 65.00 10.1 657
Tailrace Tunnel Branchings width(2m) 60.00 9.86 592
Transition to main tailrace tunnel (3m) 13.20 10.43 138
Main tailrace tunnel (4.2m) 545.00 11.12 6061
TOTAL 13,174.00
8 Angle plate for cable kg

ISA 75x75 for carrying cables 295 1.2 2407.2
TOTAL 2,407.20
JOB TITLE : LOWER HONGU KHOLA SMALL HYDROPOWER PROJECT
JOB NO. : 930060
SUBJECT : QUANTITY ESTIMATE
RUCTURE : TUNNEL PORTALS AND TAILRACE CULVERT
DWG NO. : 60/04/12C01
Date : 28th April, 2017
AREA
SN DESCRIPTION UNIT No LENGTH BREADTH HEIGHT QUANTITY REMARKS
1 Site clearance sqm
Access Tunnel InletPortal 400 400
Tailrace Tunnel Outlet Portal 500 500
TOTAL 900.00
2 Surface Rock Excavation cum
Access Tunnel Inlet Portal ### 28.00 456.75 12789.00
Tailrace outlet portal ### 8.50 237.73 2020.66
TOTAL 14,809.66

Tailrace Culvert after the portal ### 35.00 9.60 336.00
TOTAL 336.00
Reinforcement 26.38
TOTAL 26.38
5 Formwork sqm
Tailrace Culvert after the portal ### 35.00 21.00 735.00
TOTAL 735.00
6 100 mm Fibre Reinforced Shotcretre cum

Access Tunnel Portal (Powerhouse) 25 8 19 389.5
Tailrace Tunnel Outlet Portal 20 8 15 270
TOTAL 65.95
7 25mm dia Rockbolts, 2.5m long @ 1.5m spacing nos
Access Tunnel Portal (Powerhouse) 25 8 19 121
Tailrace Tunnel Outlet Portal 20 8 15 86
TOTAL 207.00
JOB TITLE : LHKSHPP
JOB NO. : 930060
SUBJECT : QTY ESTIMATE
STRUCTURE : Switchyard
Date : 18th April 2017
AREA
SN DESCRIPTION UNIT NO. LENGTH BREADTH
Switchyard including access road within 1 2600
2 Colluvial Excavation cum

Switchyard base and side slope excavation 60.00 155.00
Excavation for Retaining wall and access road 90.00 40.00
Colluvial deposit (90%) excavation
3 Surface rock excavation

Surface rock excavation (10%)

For switchyard base 1 25.000 88
For Access Road and Retaining wall 1 85.000 72

Station Supply transformer 2 1.85 2.16
Distribution Transformer 1 1.85 2.16
Spare Transormer 1 4.50 4.63
Main Transformer 3 4.50 4.63
Lightning Arrester (LA) 6 1.50 1.45
Current Tranformer (CT) 3 1.50 1.45
Voltage Tranformer (VT) 3 1.50 1.45
Disconnecting Switch (DS) 3 1.20 2.73
Circuit Breaker (CB) 3 1.50 1.45
Disconnecting Switch (DS) 3 1.20 2.73
Voltage Tranformer (VT) 3 1.50 1.45
Gantry Tower 2 2.60 5.62
Cable Trench inside switchyard periphery 1 80.97 0.70
Cable Culvert from access portal to switchtard 1 230.0 1.70
RCC Counterfort wall 1 80.00 15.30
TOTAL
Reinforcement @ 1.0% of total concrete volume TOTAL
7 Formwork sqm
Station Supply transformer 3.00 12.40 1.25
Main Transformer 3.00 17.00 1.25
Spare Transormer 1.00 17.00 1.25
Current Tranformer (CT) 6.00 6.00 3.00
Lightning Arrester (LA) 6.00 6.00 3.00
Disconnecting Switch (DS) 6.00 10.00 3.00
Voltage Tranformer (VT) 6.00 6.00 3.00
Circuit Breaker (CB) 3.00 6.00 3.00
Gantry Tower 2.00 2.60 1.80
Cable trench inside switchyard 1.00 80.97 4.40
Cable Culvert from access portal to switchtard 1.00 230.00 1.00
Counterfort wall 1.00 80.0 19.1
TOTAL
8 Boulder Rip-Rap cum
2 layers of 0.5m dia Boulder Rip Rap 2 0.5 270.00
TOTAL
AREA
HEIGHT QUANTITY REMARKS
2600 2600
TOTAL 2600
155.00 9300.00
40.00 3600.00
TOTAL 11610.00
TOTAL 1290.00
88 2200.00
72 6120.00
TOTAL 8320.00
2.16 22.87
2.16 22.87
4.63 20.84
4.63 62.51
1.45 13.05
1.45 6.53
1.45 6.53
2.73 9.83
1.45 6.53
2.73 9.83
1.45 6.53
5.62 29.22
0.70 56.68
1.70 391.00
15.30 1409.5
TOTAL 2074.29
TOTAL 162.84
1.85 147.57
1.85 195.60
1.85 65.20
1.20 39.60
1.20 39.60
1.35 78.60
1.45 44.10
1.45 22.05
2.40 23.52
4.40 356.27
1.70 1414.50
2278.9
TOTAL 4705.54
270.00 270.00
TOTAL 270.00
OB TITLE : JOB NO. :
JOB NO. : =HRT!B3
SUBJECT : COST ESTIMATE - ELECTOMECHANICAL
Cal By : SR
Date : ###
RATE QUANTI
SN DESCRIPTION UNIT
(US$) TY
Socio Environmental LS
As per NRB Website dated November10,2014
Exchange Rate : 1 US$ = NRs. 100.00
AMOUNT AMOUNT
(US$) (NRs)
- 3,000,000.00
-
- 3,000,000.00
OB TITLE : JOB NO. :
JOB NO. : =HRT!B3
Cal By : SR
Date : Saturday, December 30, 1899
SN DESCRIPTION UNIT QUANTITY Rate
Land Acquisition Ropani 100 120000

AMOUNT
(NRs)
12,000,000.00
12,000,000.00
Lamjung Electricity Development Company Ltd Dordi I Hydroelectric ProjectUpdated Feasibility Study ReportAppendix E
JOB TITLE : Hongu

JOB NO. : 930060
As per NRB Website dated May 26, 2017

Exchange Rate : 1 USNRs. 103.59
RATE QUANTITY AMOUNT AMOUNT

SN DESCRIPTION UNIT
(US$/kW) (kW) (US$) (NRs)
1 Electromechanical LS 250 30110 7,527,500.00 779,773,725.00

TOTAL 7,527,500.00 779,773,725.00
2 Transmission Line LS 2,320,000.00 240,328,800.00

TOTAL 240,328,800.00
Hydro-Consult Engineering Ltd EM Cost Page 140 of 149

ESTIMATES FOR HYRAULIC STRUCTURES
Summary of Stoplogs
Item No. Structures Particular Unit
Two complete sets of stoplog with guide frames,

1 Undersluice Stoplogs Set
and accessories with monorail type gantry hoist
Two complete sets of Stoplog with guide frames,

2 Gravel Flushing Stoplogs Set
and accessories with manual hoist
Four complete sets Stoplog with guide frames,

3 Settling Basin Flushing Stoplogs hoist and accessories with manual hoist Set
List of Hydraulic Gates Provisioned for LHKSHP
A Hydraulic Gates at Head Works
Two complete sets of Radial Gate with its guide

1 Undersluice Set
frames, Hydraulic hoist and accessories
One complete set of slide Gate with guide frames,

2 Fish Ladder Gate Set
hoist and accessories
One complete set of slide Gates with guide frames,
3 Trash Passage Gate Set
Four complete sets of Fixed Wheel Gates with their
4 Intake guide frames, hydraulic hoist and accessories Set
Two complete set of slide gate with its guide

5 Gravel Flushing Gate Set
frames, motorized hoist and accessories
Four complete sets of Fixed Wheel Gates with
6 Approach canal inlet gate Set
guide frames, hoist and accessories
Four complete sets of slide gates with guide
7 Settling Basin Flushing Set
frames, hoist and accessories
Two complete sets of slide Gates with guide
8 Settling Basin Outlet (1) Set
Two complete sets of slide Gates with guide
9 Settling Basin Outlet (2) Set
Three complete sets of slide Gates with guide
10 Draf Tube Gate frames, hoist and accessories Set
Two complete set of slide gate with its guide

11 Tailrace Outlet Gate Set
frames, motorized hoist and accessories
One complete set of Gates with guide frames,
12 Bulkhead door Set
1. Coarse Trashrack (w x h) 4 2.85
S. N. Items Length (m)
1 ISMC150 2.85
2 ISA150 4.4
3 ISA150 4.4
4 Flat 2.85 0.12
6 Rod 20mm 4
2.Approach Canal Fine Trashrack (w x 8.78 4.35

1 ISMC150 4.35
2 ISA150 9.18
3 ISA150 9.18
4 Flat 4.35 0.08
6 Rod 20mm 8.78
2. Fine Trashrack (w x h) 4 6
1 ISMC150 6
2 ISA150 4.4
3 ISA150 4.4
4 Flat 6 0.08
6 Rod 20mm 4
Summary of Trash Racks
Two complete set of Coarse trash racks with

1 Intake Coarse Trash rack Sets
supporting beams and their accessories
Approach Canal Fine Trash rack Two complete set of fine trash rack with
2 Sets
Two complete set of fine trash rack with
2 Fine Trash rack Sets
Table: Steel for Saddle Plates
Number of Sadddle 5 No.

Supports
Thickness 10 mm
Width 1.2 m
Length 3.02 m
Volume 0.04 m3
Weight of Steel 1,423.70 kg
Rate 150.00 NPR

Cost of Steel 213,554.72 NPR
Table: HDPE sheet

Number of Sadddle 5 No.
Supports
Thickness 4 mm
Width 1.2 m
Length 3.02 m
Area 3.63 m2
Rate 5,000.00 NPR
Cost of Sheet 90,681.41 NPR
Rate 180.00 NRs/kg
Deatail Sectional length, m Diameter, mm

Penstock Pipe
Section 1-(Inlet of
Penstock pipe from surge
shaft invert floor up-to
the vertical drop point +
transition to concrete
lined tunnel )
67.45 2600
Section 2- (Vertical Shaft 1) 30 2600
Section 6- (Vertical Shaft 4) 26.91 2600
Section 5- (End of
vertical shaft to
Trifurcation first branch 56.3 2600
Section 6-
(Intermeddiate Branch) 18.5 2200
Section 7- (Pipes after
Bifurcation towards 3
units) 80.95 1500
Penstock Bifurcation
and Bends
370.11
SN SUMMARY Cost in NRs.

1 Stoplogs 9,533,939.78
2 Trashrack 8,610,052.18
3 Gates 63,401,421.31
4 Penstock Pipe and Bends 70,047,856.14
5 Penstock accessories 569,868.30
6 Miscellaneous Items (Monkey Ladder, Railing & 10,000,000.00
Grand Total (NRs.) 162,163,137.70
Size (W x H) m2
Weight of Body Embedded Parts Wt.

Qty. W H Water Head (m) Factor (kg) (kg)
2 3 3 12.90 348.30 4,586.84 5,504.21
2 1.2 1 3.27 4.71 305.13 366.15
4 1 1 3.25 3.25 237.30 284.76
Size (W x H) m2
Weight of Body Embedded Parts Wt.

Qty. W H Water Head (m) Factor (kg) (kg)
2 3 3 13.40 361.80 8,100.78 8,100.78
1 1 1 3.37 3.37 254.95 203.96
1 1.5 2 3.37 15.17 681.79 545.43
4 4 2.5 9 360.00 5,410.02 4,328.02
2 1.2 1 3.27 4.71 390.51 468.62
4 3.5 3.1 4.35 165.19 3,250.43 2,600.34
4 1 1 3.25 10.75 670.03 804.04
4 1.7 2 4 23.12 898.31 718.65
2 3.6 2 4 103.68 2,396.85 1,917.48
3 3.1 2.5 5.4 129.74 3,202.32 2,561.85
2 1.7 4.2 5.4 65.5452 2,049.00 1,639.20
1 3 3 - -
Opening 0.1 m
Qty Unit Weight Total Weight
2 16.40 93.48
2 29.03 255.46
2 29.03 255.46
0.016 35 1503.43
5.7 56.23
Total Weight 2164.07
Opening 0.030
2 16.40 142.68
2 29.03 532.99
2 29.03 532.99
0.008 232 5070.22
9 194.88
Opening 0.030
2 16.40 196.80
2 29.03 255.46
2 29.03 255.46
0.008 106 3195.26
12 118.38
Size (W x H) m2
Weight
Weight of Body (Including
Qty. W H Rate (NRs.) Total Amount (NRs.)
(kg) wastage
and others)
4 4 2.85 2,164.07 2,596.88 280.00 2,908,507.69
2 8.78 3.72 6,473.76 7,768.51 280.00 4,350,365.10
1 4 5.85 4,021.37 4,825.64 280.00 1,351,179.38
8,610,052.18
Table: Steel for Wear Plates
Number of
Sadddle 5 No.
Supports
Thickness 10 mm
Width 1.4 m
Length 3.22 m
Volume 0.05 m3
Weight of Steel 1,770.88 kg
Rate 150.00 NPR

Cost of Steel 265,632.17 NPR
3,194.58
Thicknes Quanti
s, mm ty, ton Rate, NRs/kg Amount, NRs
10.00 43.42 150.00 6,512,282.77

12.00 23.19 150.00 3,478,455.58
16.00 30.97 150.00 4,645,043.29
20.00 38.77 150.00 5,815,182.25
25.00 48.55 150.00 7,282,849.91
28.00 48.83 -
28.00 ### 150.00 15,325,073.83
25.00 25.38 150.00 3,806,734.09
18.00 54.55 150.00 8,182,234.43
15,000,000.00
###
Total ###
Weight (Including Total Weight
Total Wt. Weight of Rate Amount Total Hoist
wastage and Including Hoisting
(kg) Hoisting(kg) (NRs.) (NRs.) Cost (NRs.)
others) (kg)
10,091.05 12,109.26 2,752.10 14,861.36 280 6,781,185 700,000
671.28 805.53 457.69 1,263.22 280 451,098 300,000
522.07 626.48 355.95 982.43 280 701,657 600,000
TOTAL
Weight (Including Total Weight

Total Wt. Weight of Rate Amount Total Hoist
(kg) wastage and Hoisting(kg) Including Hoisting (NRs.) (NRs.) Cost (NRs.)
others) (kg)
16,201.56 19,441.88 4,860.47 24,302.35 410 15,942,339 5,000,000
458.90 550.68 356.92 907.61 280 154,191 150,000
1,227.21 1,472.66 681.79 2,154.44 280 412,344 150,000
9,738.04 11,685.64 3,246.01 14,931.66 280 13,087,922 4,000,000
859.13 1,030.96 624.82 1,655.78 280 577,336 300,000
5,850.77 7,020.93 5,850.77 12,871.70 280 7,863,436 500,000
1,474.07 1,768.88 1,072.05 2,840.93 280 1,981,147 600,000
1,616.95 1,940.34 898.31 2,838.65 280 2,173,186 600,000
4,314.34 5,177.20 1,677.80 6,855.00 280 2,899,235 600,000
5,764.17 6,917.01 1,601.16 8,518.16 280 5,810,285 600,000
3,688.21 4,425.85 1,229.40 5,655.25 280 2,478,475 600,000
TOTAL
Total Amount (NRs.) Remarks
7,481,185
Monorail Hoisting system
751,098
Motor Operated System
1,301,657
9,533,940
Total Amount (NRs.) Remarks
20,942,339
Hydraulic Operated Hoist
304,191
Manually Hositing System
562,344
Manually Hoisting System
17,087,922
Rope Drum Hoisting System
877,336
8,363,436
2,581,147
2,773,186
3,499,235
6,410,285
63,401,421

Gate Details

Uploaded by

Document Information

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

Gate Details

Uploaded by

Copyright:

Available Formats

Lower Hongu Khola Small Hydropower Project

Department of Electricity Development

LOWER HONGU KHOLA SMALL HYDROPOWER PROJECT (30 MW)

Total Base Cost (Total of A & B) ###

JV of Hydro-Consult Engineering & ERMC Page 1 of 149

TOTAL TAX AND VAT (Total of G & H) ###

TOTAL PROJECT COST EXCLUDING VAT & TAX, NRs ###

TOTAL PROJECT COST INCLUDING VAT & TAX, NRs ###

TOTAL PROJECT COST INCLUDING VAT, NRs (in millions) 5,292,535.94

Unit cost ###

JV of Hydro-Consult Engineering & ERMC Page 2 of 149

800,000,000.00 General Works

JV of Hydro-Consult Engineering & ERMC Page 3 of 149

LL HYDROPOWER PROJECT (30 MW)

JV of Hydro-Consult Engineering & ERMC Page 4 of 149

JV of Hydro-Consult Engineering & ERMC Page 5 of 149

Civil Surface Works

Civil Underground Works

TOTAL TAX AND VAT (Total of G &

JV of Hydro-Consult Engineering & ERMC Page 6 of 149

HYDRO-CONSULT ENGINEERING LTD. Date:

HYDRO-CONSULT ENGINEERING LTD. Date:

HYDRO-CONSULT ENGINEERING LTD. Date:

HYDRO-CONSULT ENGINEERING LTD. Date:

HYDRO-CONSULT ENGINEERING LTD. Date:

Item No. Description Amount (NRs)

A.3 Powerhouse and tailrace

A.4 Switchyard 74,018,628.21

# Civil Surface Works ###

JV of Hydro-Consult Engineering & ERMC

JV of Hydro-Consult Engineering & ERMC

Lower Hongu Khola Small Hydropower Project (RATE ANALYSIS)

A Site Preparation / Clearance

a. Tress and saplings <= 15 no/100 sqm m2 22.39

4 including disposal using equipment(upto 10m lead and 1176.97

2 unloading and stacking by manpower lead upto 10 m 0.00

4 Backfilling with compaction m3 149.25

including compaction and levelling (haulage distance 10 60.47

Summary of Surface Works Page 19 .

Lower Hongu Khola Small Hydropower Project (RATE ANALYSIS)

Machine Mixed Concreting Works(of Foundations,super m3

Machine Mixed Concreting Works(of super m3

Summary of Surface Works Page 20 .

Lower Hongu Khola Small Hydropower Project (RATE ANALYSIS)

2 Providing and laying Reinforcement including cutting,

Summary of Surface Works Page 21 .

Lower Hongu Khola Small Hydropower Project (RATE ANALYSIS)

d. Above 9 m (Increase the rate by 10% for every

additional meter height to the rate of previous height)

d. Above 9 m (Increase the rate by 10% for every

9 Providing and assembling in position falsework for the

Summary of Surface Works Page 22 .

Lower Hongu Khola Small Hydropower Project (RATE ANALYSIS)

additional meter height to the rate of previous height)

a. Cement mortar 1:3 m3 10280.10

a. Cement mortar 1:3 m3 28780.55

1 Making gabion including supply of materials, placing

Summary of Surface Works Page 23 .

Lower Hongu Khola Small Hydropower Project (RATE ANALYSIS)

Providing & laying dry stone pitching in protection work, m3

Summary of Surface Works Page 24 .

Lower Hongu Khola Small Hydropower Project (RATE ANALYSIS)

c. Cement sand: 1:6 m2 480.16

Making and fitting 24 gauge mosquito proof wire mesh