Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
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% ###
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
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
###
###
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
Electromechanical, Hydro-
mechanical & Transmission Line
Infrastructures
General Works
Other Costs
Physical Contingencies
Price Contingency
Custom Tax
VAT Amount
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
Filling soils in pipe line trenches in 20 cm thick layers including hand and
6b water sprinkling, medium soil. m3
Filling soils in pipe line trenches in 20 cm thick layers including hand and
6c water sprinkling, hard soil. m3
Filling soils in pipe line trenches in 20 cm thick layers including hand and
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
Hydro-Consult Engineering Limited Solu Khola(Dudh Koshi) Hydroelectric Project
8 of 149
Hydro-Consult Engineering Limited Solu Khola(Dudh Koshi) Hydroelectric Project
9 of 149
Hydro-Consult Engineering Limited Solu Khola(Dudh Koshi) Hydroelectric Project
10 of 149
Hydro-Consult Engineering Limited Solu Khola(Dudh Koshi) Hydroelectric Project
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
Hydro-Consult Engineering Limited Solu Khola(Dudh Koshi) Hydroelectric Project
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
Hydro-Consult Engineering Limited Solu Khola(Dudh Koshi) Hydroelectric Project
6/8/2016
930062
Calculated By:
Checked By:
4917
2692
4542
608
589
530
693
658
597
322
1578
1567
263
13 of 149
Hydro-Consult Engineering Limited Solu Khola(Dudh Koshi) Hydroelectric Project
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
Lower Hongu Khola Small Hydropower Project
Department of Electricity Development
Interim Report: Annex C- Optimisation Calculation
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
7/31/2018
930060
SV,JJ,AP,BC
S Bhusal
S Bhusal
Hydro Consult Engineering Ltd. Lower Hongu Khola SHP, DoED
Rate, NRs.
S
Item description Unit
No Total
Rate, NRs.
S
Item description Unit
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
Rate, NRs.
S
Item description Unit
No Total
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
Item description Unit
No Total
6
Providing, preparing and installing formwork including
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
Rate, NRs.
S
Item description Unit
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
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
Item description Unit
No Total
Rate, NRs.
S
Item description Unit
No Total
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
Q Roofing
CGI Sheet roofing works with supply of materials
1 complete m2 2040.23
m 2
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
Item description Unit
No Total
T Emabankment formation
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
Rate, NRs.
S
Item description Unit
No Total
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
B Mucking
Mucking of the excavated materails from the tunnel m3 355.31
1 within 1000 m distance
Mucking of the excavated materails from the tunnel m3 506.22
2 within 500 m distance
Mucking of the excavated materails from the tunnel m3 323.24
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
Rate, NRs.
S No Item description Unit
Total
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
Rate, NRs.
S No Item description Unit
Total
ton 256462.17
2 ISHB 150 (tw=8.4 mm, a=38.98 sqcm)
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.
S No Item description Unit
Total
ton 222305.33
ISMB 300 (tw=7.5 mm, a=56.26 sqcm)
L Injection grouting
M Wire mesh
Providing and laying wire mesh for shotcrete m2 535.03
Cal By :
Date : Tuesday, February 21, 2017
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
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
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
13 Joints material
13.1 Water Bars rm 990.6
13.2 Hydro cell rm 1328.25
13.3 Sealents rm 1370
19 Shotcrete
19.1 50 mm plain shotcrete sqm 1700
19.2 75 mm plain shotcrete sqm 2500
19.3 100 mm plain shotcrete sqm 3000
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
19.7 120 mm thick steel fibre reinforced shotcr sqm 4500
19.8 150 mm thick steel fibre reinforced shotcr sqm 7000
19.9 160 mm thick steel fibre reinforced shotcr sqm 7200
20 200 mm thick steel fibre reinforced shotcr sqm 7500
21 Rock Bolts
21.1 2.0 m long 25 mm dia grouted rock bolt no 2000
21.2 2.5 m long 20 mm dia grouted rock bolt no 2200
21.3 2.5 m long 25 mm dia grouted rock bolt no 2500
21.4 3.0 m long 25 mm dia grouted rock bolt no 3000
21.5 4.0 m long 25 mm dia grouted rock bolt no 3500
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
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
A HEADWORKS
Page 38 of 149
Hydro-Consult Engineering Limited Lower Hongu Khola Small Hydropower Project
Page 39 of 149
Hydro-Consult Engineering Limited Lower Hongu Khola Small Hydropower Project
Page 40 of 149
Hydro-Consult Engineering Limited Lower Hongu Khola Small Hydropower Project
Page 41 of 149
Hydro-Consult Engineering Limited Lower Hongu Khola Small Hydropower Project
2.1 Excavation in Boulder Mixed Soil and common soil m3 12609.30 377.19
5 Page 42 of 149
100 mm thick Blinding Concrete (C15) m3 13.20 14630.41
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
Hydro-Consult Engineering Limited Lower Hongu Khola Small Hydropower Project
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
Hydro-Consult Engineering Limited Lower Hongu Khola Small Hydropower Project
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
Hydro-Consult Engineering Limited Lower Hongu Khola Small Hydropower Project
7/31/2018
930060
BC,SV,AP,JJ
S Bhusal
Amount (NRs.)
0.00
637667.95
59,491,505.88
Page 46 of 149
Hydro-Consult Engineering Limited Lower Hongu Khola Small Hydropower Project
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 TITLE : LOWER HONGU KHOLA SMALL HYDROELECTRIC PROJECT
JOB NO. : 930060
SUBJECT : ESTIMATE
STRUCTURE :HEADWORKS - WEIR & STILLING BASIN
DWG NO. :
Cal By : SV
Date : Tuesday, February 21, 2017
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
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
TOTAL
11 U/S 0.4m thick Sand & Gravel Layer cum 1 43.300 10.000 0.4
TOTAL
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
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
239.25
239.250
173.2
173.200
238
238.000
238
238.000
0
-
JOB TITLE : LOWER HONGU KHOLA SMALL HYDROELECTRIC PROJECT
JOB NO. : 930060
SUBJECT : ESTIMATE
STRUCTURE :HEADWORKS - UNDERSLUICE & TRASHPASAGE
DWG NO. :
Cal By : SV
Date : Tuesday, February 21, 2017
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
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
Slab
Gate operating platform
Plan area 1 35.800 35.800
Side strip 1 0.350 26.000 9.100
TOTAL 6,435.35
5 100 mm thick Blinding Concrete (C15) cum
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
6 30% Plum with C20 Concrete cum
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
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
Cal By : SV
Date : Tuesday, February 21, 2017
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
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
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
Intake gate operating platform 8 0.300 0.300 4.700 45.120
5 0.300 0.300 1.100 6.600
TOTAL ###
TOTAL 983.142
TOTAL FORMWORK ###
5 100 mm thick Blinding Concrete (C15) cum
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
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 Intermediate Piers 2 0.850 28.000 47.600
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
Intake gate operating platform 10 0.300 0.300 3.000 2.700
Outlet Orifice gate operating platform 10 0.300 0.300 3.000 2.700
Beams
Intake gate operating platform 8 0.300 0.300 4.700 3.384
5 0.300 0.300 1.100 0.495
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
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
TOTAL 20.340
TOTAL 164.400
Providing and placing the expansion/
14 contraction joints all in position as per
the drawings and all complete as per
the specifications
14.1 Water Bar m 1 175.505 175.505
TOTAL 175.505
Hill side
Shear key
JOB TITLE : LOWER HONGU KHOLA SMALL HYDROELECTRIC PROJECT
JOB NO. : 930060
SUBJECT : ESTIMATE
STRUCTURE :HEADWORKS - APPROACH CANAL
DWG NO. :
Cal By : RS
Date : Tuesday, February 21, 2017
SN DESCRIPTION UNIT NOS LENGTH BREADTH HEIGHT PERIMETER AREA QUANTITY REMARKS
1 Site Clearance sqm
Approach Canal 1 ### 420.000 OK
1 ### 344.000
TOTAL 764.000
Cal By : JJ
Date : Friday, April 21, 2017
1
settling basin and flushing culvert 5718.560 5,718.560
TOTAL 5,718.560
Page 89 of 149
Hydro ConsultNyadi Hydropower Project Estimates5.Settling Basin
TOTAL 12,274.060
Page 90 of 149
Hydro ConsultNyadi Hydropower Project Estimates5.Settling Basin
TOTAL 10,411.430
Page 91 of 149
Hydro ConsultNyadi Hydropower Project Estimates5.Settling Basin
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
TOTAL 359.910
9 20mm dia 2m long Rock bolts no.
overall 14 58 813
TOTAL 813.000
Page 92 of 149
Hydro ConsultNyadi Hydropower Project Estimates5.Settling Basin
Page 93 of 149
Hydro ConsultNyadi Hydropower Project Estimates5.Settling Basin
Page 94 of 149
Hydro ConsultNyadi Hydropower Project Estimates5.Settling Basin
REMARKS
areas from
autocad
drawing
Page 95 of 149
Hydro ConsultNyadi Hydropower Project Estimates5.Settling Basin
Page 96 of 149
Hydro ConsultNyadi Hydropower Project Estimates5.Settling Basin
Page 97 of 149
Hydro ConsultNyadi Hydropower Project Estimates5.Settling Basin
Page 98 of 149
Hydro ConsultNyadi Hydropower Project Estimates5.Settling Basin
Page 99 of 149
Hydro ConsultNyadi Hydropower Project Estimates5.Settling Basin
Cal By : JJ
Date : 42846.00
OK
0.99
OK
0.01
OK
OK
OK
OK
OK
OK
in every 15 m
in every 15 m
JOB TITLE : LOWER HONGU KHOLA SMALL HYDROELECTRIC PROJECT
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
1 Site Clearance sqm
Inlet portal 1 646.750 646.750
TOTAL 646.750
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
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
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
7 Reinforcement ton
Reinforcement @ 1.0% of concrete Volume
20mm dia bar in shaft for Monkey ladder 2.05
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
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
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
TOTAL 159.080
Cal By : B Chaudhary
Date : Tuesday, July 31, 2018
AREA
SN DESCRIPTION UNIT No LENGTH BREADTH HEIGHT QUANTITY
1 Underground Excavation cum
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
4 Reinforcement tons
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
Left Wall_machine foundation 1.00 36.90 12.10 446.49
Right Wall_machine foundation 1.00 24.54 12.10 296.93
Draft tube pit_machine foundation 3.00 19.40 6.50 378.30
Tailrace gate portion 3.00 7.55 11.70 265.01
Service bay and Control Building 1.00 13.40 14.80 198.32
Along machine foundation width of cavern 1.00 9.50 10.50 99.75
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
Left Wall_machine foundation 1.00 36.90 12.10 446.49
Right Wall_machine foundation 1.00 24.54 12.10 296.93
Draft tube pit_machine foundation 3.00 19.40 6.50 378.30
Tailrace gate portion 3.00 7.55 11.70 265.01
Service bay and Control Building 1.00 13.40 14.80 198.32
Along machine foundation width of cavern 1.00 9.50 10.50 99.75
Along control building width of cavern 1.00 9.50 9.80 93.10
TOTAL 2,425.60
REMARKS
Cal By : B Chaudhary
Date : 28th April, 2017
AREA
SN DESCRIPTION UNIT No LENGTH BREADTH HEIGHT QUANTITY REMARKS
1 Underground Excavation cum
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
Cal By : B Chaudhary
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
4 Reinforcement tons
Reinforcement 26.38
TOTAL 26.38
5 Formwork sqm
Tailrace Culvert after the portal ### 35.00 21.00 735.00
TOTAL 735.00
Cal By : B Chaudhary
Date : 18th April 2017
AREA
SN DESCRIPTION UNIT NO. LENGTH BREADTH
1 Site Clearance sqm
Switchyard including access road within 1 2600
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
SUBJECT : COST ESTIMATE - ELECTOMECHANICAL
Cal By : SR
Date : Saturday, December 30, 1899
Summary of Stoplogs
2. Fine Trashrack (w x h) 4 6
S. N. Items Length (m)
1 ISMC150 6
2 ISA150 4.4
3 ISA150 4.4
4 Flat 6 0.08
6 Rod 20mm 4
Approach Canal Fine Trash rack Two complete set of fine trash rack with
2 Sets
supporting beams and their accessories
Two complete set of fine trash rack with
2 Fine Trash rack Sets
supporting beams and their accessories
Thickness 10 mm
Width 1.2 m
Length 3.02 m
Volume 0.04 m3
Weight of Steel 1,423.70 kg
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 3- (Vertical Shaft 2) 30 2600
Section 4- (Vertical Shaft 3) 30 2600
Section 5- (Vertical Shaft 4) 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
Size (W x H) m2
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
Qty Unit Weight Total Weight
2 16.40 142.68
2 29.03 532.99
2 29.03 532.99
0.008 232 5070.22
9 194.88
Total Weight 6473.76
Opening 0.030
Qty Unit Weight Total Weight
2 16.40 196.80
2 29.03 255.46
2 29.03 255.46
0.008 106 3195.26
12 118.38
Total Weight 4021.37
Size (W x H) m2
Weight
Weight of Body (Including
Qty. W H Rate (NRs.) Total Amount (NRs.)
(kg) wastage
and others)
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
3,194.58
Thicknes Quanti
s, mm ty, ton Rate, NRs/kg Amount, NRs
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)
TOTAL
TOTAL
Total Amount (NRs.) Remarks
7,481,185
Monorail Hoisting system
751,098
Motor Operated System
1,301,657
Motor Operated System
9,533,940
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
Motor Operated System
8,363,436
Motor Operated System
2,581,147
Motor Operated System
2,773,186
Motor Operated System
3,499,235
Motor Operated System
6,410,285
Motor Operated System
63,401,421