You are on page 1of 119

ID-number 28-2802-0014 -2 A

Province:
Bamyan
District:
Shebar
Village:
Gonbad
Project type :M,H,P
No F
256

MHP

Data from site for river foram50m(U/S) to Intak


h1=
h2=
h3=
h4=
h5=
h6
h7
n
S=
B=
h=
h=
h=
L=
Slop =
H2=
P=
A=
R=
V=
Q=
H1=
P=
A=
R=
V=
Q=
H3=
P=
A=
R=
V=
Q=

U / S Normal elevation of ware in the river


D / S Normal elevation of water in the river
U / S flood elevation of water in the river
D / S flood elevation of water in the river
elevation for apron of river
U/S minmam elevation of water in the river
D/S minmam elevation of water in the river
fom tabale
length sarvay Slop
width of river
h1-h2 for Normal time
h3-h4 for Flood time
h6-h7 for minmam water
Horizontal Length=
S^2- h^2
V/H
minma water depth in the river (h7 - h5 )
B + 2* H1
wetted perimeter for minm water depth
B*H3
A/P
the hydraulic radic for minm water depth
1 /n *R^0.6667* S
for Normal water
minm. Water in the river
Normal water depth for Norma time in the river(h2-h5)

B + 2* H1
wetted perimeter for Normal water depth
B*H1
A/ P
the hydraulic radic for Normal water depth
1 /n *R^0.6667* S
for Normal water
Normal water in the river for normal time
maxm water depth for flood time in the river(h4-h5)

B + 2* H2
wetted perimeter for flood water depth
B*H2
A/P
the hydraulic radic for floodl water depth
1 /n *R^0.6667* S
for flod water
Maxm water in the river for flood time

2805.08

2804.80
2805.18

2804.90
2804.13
2804.95

2804.670
0.025
50.00
7.00
0.28
0.28
0.28
50.00
0.0056
0.54
8.0880
3.8080
0.4708
1.8116

6.90
0.674
8.3480
4.7180
0.5652
2.046

9.65
0.77
8.5480
5.4180
0.6338
2.2087

11.97

m
m
m
m
m
m
m
m
m
m
m
m

m
m
m2
m
m/sec
m3/sec
m
m
m2
m
m/sec
m3/sec
m
m
m2
m
m/sec
m3

ID-number 28-2802-0014 -2 A
Province:
Bamyan
District:
Shebar
Village:
Gonbad
Project type :M,H,P
No F
256

MHP

Deta from site for canal


H= freeboard

0.2

h1= U / S minm elevation of water in the canal

2804.7

h2= D / S minm elevation of water in the canal

2803.77

h3= U / S elevation for flood water in the canal

2804.90

h4= D / S elevation for flood water in the canal

2804

h5= elevation for apron of canal


n fom tabale for canal
S= length sarvay

0.017

Slop

400

h= h1-h2 for Normal time

0.90

h= h3-h4 for Flood time

0.90

B= width of canal

L= Horizontal Length=

S^2- h^2

H1=

minmam water depth in the canal(h2-h5)

P= B + 2* H1

wetted perimeter for Normal water depth

A= B*H1
R= A / P

the hydraulic radic for Normal water depth

V= 1 /n *R^0.6667* S

for Normal water(1-1.5)

Q= minmam water in the canal for normal time A*V


S=

H2= flood water depth in the canal(h4-h5)


wetted perimeter for flood water depth

A= B*H2
R= A / P

the hydraulic radic for floodl water depth

V= 1 /n *R^0.6667* S

for flod water

Q= Maxm water in the canal for floodl time=A *V

Q=

0.50

2.0000

0.5

m2

0.250

1.107

m.sec

0.554

m3/sec

0.0022

(n*V/ R^0.667*S*R

P= B + 2* H2

400.00
0.0022

Slop = V / H

S=

2803.27

(n*V / R^0.667)^2
A * 1/ n *R0.6667* R*S

0.730

2.46

0.73

0.297

1.24

0.906

m3/sec

0.0023
0.906

ID-number
Province:
District:
Village:
Project type :
No F

28-2802-0014 -2 A
Bamyan
Shebar
Gunbad
M,H,P
256

MHP

Canal desing
canal type stone masonry with cement mortor
Q
n

(Rectangular canal)

flood flow
coefficent

0.906
0.017

desing flow

0.554

for gravelly earth side slope

choos Velocity

m/s

1.107

Crosection area

0.50

A=Q/ V
X=2(1+N^2) - 2N
H= A / (X+N)
B=H*X
T=B+(2H*N)

best factor for canal


the water depth incana

0.500

The bed width

1.000

top width

1.000

Vc
Vc

m/s
critical velocity A*g /T

0.8 Vc

V< 0.8 Vc

ok

m/s

2.2

m/s

1.8

2.000

0.250

> v ok

the wetted perimeter


P=B + 2* H (1+N^2)
the hydraulic radic
R= A / P
the reqired canal slope
S=[n*V / R^0.667]^2

0.0023

Cheke
Q=A*1/n *R^0.1667*R*S
check the flow depth for maximum flood flow in the canal

0.554

Q=[(B*H+N*(H)^2)^5/3*S] / n*[B+2*H(1+N^2)]^2/3

By trall and error method H

Triaf value of H(m)


0.3
0.4
d=11RS

0k

Correspandding Q =1.11m/s
0.27
0.408

0.73
0.90
largest particle that will be transported in the canal(mm)

ok
6

Desing of Channel for Q= 1 m3 for shadman CDCs

No

b,m

S V(m/s) Q,m3

h,m A,m2 P(m) R(m) R

3
4

0.017 0.0023
0.017 0.0023

1.0
1.0

0.3
0.4

0.3
0.40

1.6
1.8

0.188 0.326
0.222 0.365

0.05
0.05

0.91
1.02

0.27
0.41

0.017 0.0023

1.0

0.73

0.73

2.5

0.297 0.443

0.05

1.24

0.90

Note: Mostly when we going to make Design for channel we can uese the Trille Method
and also we can uese the mening formula for design of the channel.you can see the
following
Lenth of channel=245m
Q=V*A

s=slope of channel=2%

R=A/P

V=CRS

n=0.014

P=2h+b

C=1/n*R1/6

Design for Q=1m3

A=b*h

Q=V*A=CRS*A=1/n*R*A*S
Free board=20cm
Actual diminstion=(100*200)cm

73

Section

100

0.579

ID-number
Province:
District:
Village:
Project type :
No F

28-2802-0014 -2 A
Bamyan
Shebar
Gunbad
M,H,P
256

MHP

Design sizing Oriffice


g

9.81

m/s

0.6

m/s

for roughlyfinshed stone masonry oriffic

V1

velocity for M.H.P 1-1.5

1.107

m/s

desing flow

0.554

desing flood

0.906

width of canal

1.000

Hh

headrace canal

0.50

Hfr

flood water level

0.77

Hnr

Normal water Level in the river

0.67

increased Trashrack and seepeage losses

15%

Q desing*1.15

15% increased to meet trashrack

0.637

m/s

oriffice area

Q / V1

0.58

oriffice height

choose

0.2

oriffice width

A/H

2.88

bottom of the oriffic above the river bed level

0.2

discharge in oriffic A*C2g*(Hr-Hh)

0.637

m/s

acceptable rang

1.108

m/s

Qflood

in to river

Q/A

Discharge
=Athrough
*C 2*g(Hf-Hh)
the oriffic during flood flow

m/s

Q=

A*C 2*g *(Hf - Hh)

0.80

m/s

H=

depth of water in the canal A / width canalfor normal

0.58

0.246

m/sec

0.083

m/sec

Spill excessflood water=

Q flood -Q desing

Spill Normal excess water=

Q discharge in oriffiic - Qdesing

Spill normal water=

ok

ok
ok

ID-number 28-2802-0014 -2 A
Province:
Bamyan
District:
Shebar
Village:
Gonbad
Project type : M,H,P
No F
256

MHP

Design of Vertical drop weir


Step 1.
Q=

Maximum flood discharge

L = 4.75 Q1/2 =

Length of water way

11.97

m/sec

16.432

L=

Provide

7.00

q= Q/L=

discharge per unit length of water way

0.728

Step 2.
f=

Lacey ,s silt factor

R= 1.35 (q2/f) 1/3

Scour depth

0.239

3.05

m/sec

0.475

H.F L before construction

2804.90

Level of d/s T.E.L. = H.F.L before cons. + V2/2g

2805.37

=q/R

Regime Velocity
2

Velocity head = V /2g


Step3

Afflux
Level of u/s T.E.L. = d/s T.E.L. + Afflux

2806.37

U/s H.F.L= Us T.E.L - V^/ 2*g

2805.90

Actual d/s H.F.L. allowing 0.5 m for retrogression H.F


=
L before construction - 0.5

2804.4

0.568

2805.81

2805.54

Step 4.
Discharge Over crest of the weir is given bay
q= 1.7 k3/2
k = (q/1.7)2/3
Crest level= u/s T.E.L. k
Step 6.
Level of bottom of u/s pile(d1)

= u/s H.F.L. 1.5 R

u/s pile may take up to a level ( d1 )

2803.8

d/s bed level

2804.126 m

Minmam water Level -U/s Pile


0.33
m
Hence provide concrete cutoff of 0.5 m depth below the bed of river at the u/s end of
Level of bottom of d/s pile (d2) = d/s H.F.L. after retrogression 2R
2803.92 m
Dept of u/s cut off = d1

d2= Manimam water water level -Level of bottum of d/s pile

0.48

1.68

1.68

0.568

0.85

1.00

0.57

1.00

Step 7.
Head of water

Hs =crest Level - Bed level

Height of crest

H= crest level - Bed Level

v (B) Design of weir wall (B1)


Step 8.
Calculation of top width
d = u/s T,E.L. Crest level =
Top width

B1 = d/G

B1provide
From sliding consideration,
a = 3d/2G =
From practical considerations,
B1 = s + 1 =
Step 9.
Calculation of bottom width (B)
Consideration II.

When the water is flowing over the weir and the weir is submerged. Considering the tail water
the weir overturning moment given by
Mo = wh H2/2
When the water is at the crest, d and h will be equal. For this case, the value of d is given by
h= d = [q2/ (2/3C)2 x 2g]1/3
(Neglecting the velocity of approach) where C = 0.58 is the coefficient of discharge.
3

Substituting q= 0.673 M /sec/m, we get

0.58
0.728

m/sec

q=

0.53

m/sec

(2/3C)^2=

0.15

2g=
d= water depth over the weir
2

h=d= [q / (2/3C) x 2g]

1/3

Mo = W h H2/2

19.62

m/sec

0.565

0.566

0.80

tm

if u/s is level The moment of resistance is given by:


Mr = {WH(G-1)/6} (B2 + B1B - B1)
Mr= 2.24*1.5(2.24-1)/6(B+0.85*B-0.85^)= 0.43B +0.43B -0.43*(0.85)=Mo

0.31
0.5 B +0.26B -1.18 =0
0.31 B
+
0.31 B
B=- b+(b^2-4ac)^0.5 /2*a
1.1087

-1.11 =
0

B provide

0
1.46

2.2

v (C) Design of impervious and pervious aprons:


Step 10.
Assuming C = 12, total creep length is

L = CHs

C=

12

L= C*Hs

20.2

10.9

L2 = L L1 (B + 2d1 + 2d2)

5.5

L3= 18*C (Hs / 10 ) ( q / 75 )

8.72

-2.15

12.78

Minimum length of inverted filter


1.5 d2

0.72

Minimum horizontal length of launching apron


2.5 d2

1.19

1.91

Step 11.
d/s impervious apron (L1): without crest shuttersL1 = 2.21*C Hs / 10
Step 12.
u/s impervious apron (L2):
Step 13.
Total length of d/s apron
Step 14.
Length of filter + launching apron =
OR

L3=

Total minimum length of both

L3 - L1

Min,inve+Min,hor,Lan+L1

inverted filter+launching apron

Step 15.
u/s block protection and launching apron:
d1 =

0.33

Length of u/s block protection = d1 = m.

0.33

Length of u/s Talus = 2d1 =.

0.652

Step 16.
Thickness of impervious floor
Provide a nominal thickness of 0.2 m to the u/s of the weir wall and 0.5 m below the weir wall
Residual pressure at point A of figure just at the d/s of weir wall
Hr = Hs (Hs/L) x(2*d2+L-L1+B)
0.64
Thickness (t) = 4/3* (Hr/G 1)

0.69

20

T / m

Hence provide a thickness of0.59 m from the d/s of weir wall to a point m 5from

Breing capocity of soil

Sand and garval

Cf

Coefficient of friction

rwater =

Density of water

t/m

rstone =

Density of stone

2.24

t/m

P= H/2*(2*h+H) *D,water

2.36

t/m

Ww=Ww*(a+b)/2*H

6.02

tm

Mo= P*H/3 (3*h+H)/(2*h+H)

1.59

tm

X=W1*(B-B1/2)+W2*2/3*(B-B1)-Mo / Ww

1.099

Mr=Ww*X

6.62

tm

e=B/2-X
Chek
Pmax= Ww/B *(1+6*e/B)

0.001

2.75

tm

SFs=* Ww / P> 1.5

1.53

ok

SFO=MR / MO> 1.5

4.16

ok

0.6

20

<

ID-number 28-2802-0014 -2 A
Province:
Bamyan
District:
Shebar
Village:
Gonbad
Project type : M,H,P
256

MHP
pagr 5

Weir Design
Breing capocity of soil
Sand and garval
20
h
freeboard
0.2
H
the wire height
1.68
L
length or weir
16.432
Cw
were coefficint
1.5
b
Top width of weir
1.00
B
Bottom width of weir
2.20
h
Height of water form Top of weir
0.565
m
Coefficient of friction
0.6
rwater =
Density of water
1
rstone =
Density of stone
2.24
Q=
Maxm water in the river for flood time
11.97
d
H/3 { (3h+H) / (2h + H ) }
0.673
W1 =
b*H *rstone
3.76
W2 =
0.5 ( B - b)* H*Drstone
2.3
W=
W1 + W2
6.02
P=
H/2 ( 2h + H )*D rwater
2.36
Let x be the distance from toe where resultant of forces strike the base.
Taking moment about toe,
X=W1*(B-b/2)+W2*2/3(B-b)-P*d/w
1.0984
P=

P siol

e=

B/2 - x
B/6

Sliding check

W*m
W*m

PmatrailsW
=

>

20

0.002
P
3.6

Chek
Pmax= Ww/B *(1+6*e/B)

20

T / m
m
m
m
m
m
m
t/m
t/m
m
m
t/m
t/m
t/m
t/m

6.02

ok

<

0.002
0.367
0.367

ok

>

3.61
2.36

ok

>

2.75

SFs=* Ww / P> 1.5

1.53

ok

Mo= P*d

1.59

tm

MR=Ww*(X)

6.61

tm

SFO=MR / MO> 1.5

4.16

ok

ID-number
Province:
District:
Village:
Project type :
No F

28-2802-0014 -2A
Bamyan
shebar
Gunbad

MHP

M.H.P
256

PENSTOCK Desing
Head Loss:

hf = 10 L n Q

D
hf =
L=
n=
Q=
D=
D=

20

5.3

Pipe dia :

head loss due to friction (m)


penstock length
roughness coefficient
flow
for one penstock
41*Q^0.38
internal pipe diameter

0.508

(m3/s)

0.27
9.0
0.012
0.554

(m)

0.452

(m)
(m)
(m)
(m)
(%)
(m)

28
8.5
0.26
0.3
0.5
6
7.97

(m / s)
(m3/s)
(m)

2.73
0.554
0.508

(m)

2
1

(SB p.126, "n" p.128)

Velocity:

v=

Provide

v=
Q=
d=

Gross head (w/ forebay)


Turbulence head loss
Friction head loss (hf)
Total head loss
% loss
< 10%hg
Net Head
4Q
3.14 * d2
velocity
limit 2.5 to3.5 m/s
flow
Inside diameter

(DM. p. 127, SB p. 130)

Turbulence Losses:
htl =

(K entrance + K bend + K valve + K contraction)


2g

htl = total turbulence head loss (m)


v = penstock water velocity (m/s)
K entrance =
K bend =
K valve =
K contraction =

0.26
2.73
0.2
0.14
0.1
0.25

ok

ok
provide

ID-number
Province:
District:
Village:
Project type :
No F

28-2802-0014 -2A
Bamyan
shebar
Gunbad

MHP

M.H.P
256

Surge calcultion
a=1440 / ( 1+ ( 2150 * d) E*t
E=youngs pressure wave velocity

200000

N/mm

t= thickness of pip

mm

t=choos closuer time

1423

m/s

0.0127

sec < 5sec ok

a=pressurewave velocity=1+(2150*d)/E*t
Tc=2*L /a

Critical timme of close

K=(L*V / g*hgross* T )

0.00014

<1

ok

H surge= Hgross * K

0.10

Total H=H gross+ H surge

8.60

t=effective thickness=( t/1.1*1.2) - 1

1.27

mm

Ultimate tensile strength

320

N/mm2

20.9

ok

mm

1.5

cm

7.5

cm

pipe wall Thickness

Calcultion safety factor


SF=200*teffective* S / Htotal*d >3.5
Falang thickness=2* thickness penstok
Di, of bolts=AS/3.14
With falang=5* Di, of bolts
pip Di 20"

No. of Kamazes

#REF!

Nb,holes

16

Length of penstock sections

Total Penstock Length

9.0

Sections needed

Pc

Flanges needed

Pc

Flange washers needed

Pc

Kgs of Nuts & Bolts

14.4

Kg

ID-number
Province:
District:
Village:
Project type :
No F

28-2802-0014 -2A
Bamyan
shebar
Gunbad

MHP

M.H.P
256

Airvent pip desing

forbay

uried pip

2.74
5
3

thickness penstock

mm
553.6

Flow for one penstack

ToungsMudlus

Di of penstock

L /s
200000

t=(effective thickness)=( t / 1.1*1.2 ) - 1


(D/ T effective)^3
Q*(F/E)
(D/T)^3*Q*(F/E)
(D/T)^3*Q*(F/E)

N/mm
14"

508
1.27

mm
mm

63589452.43
0.01
880123.24
938.15

d= {Q*((F/E)*(D/Teffective)3)1/2}1/2

30.629

L= Lingth= hf +20%

3.288

d= {Q*((F/E)*(D/Teffective)3)1/2}1/2

1.206

in

mm

ID-number 28-2802-0014 -2 A
Province: Bamyan
District: Shebar
Village: Gunbad
Project type
M,H,P
:
No F
256

MHP

Desing Foreby for one turbin


D

penstok

0.508

h1

free bourd

0.2

discharge

0.554

m/s

velocity in the penstock

2.73

m/s

hs=

1.5V/2g or we can 4*Di penstock

2.03

Hf=

Hf =hs+Di penstock+fery bourd +free bourd

2.74

V1=

vulem of forbay=20* Q discharge

11.1

A=

V1 / hs

5.4

L=

2*A

Length of foreby

3.30

W=

L/2

Width of foreby

1.65

ID-number
Province:
District:
Village:

28-2802-0014 -2 A
Bamyan
Shebar
Gunbad
M,H,P
256

Project type :

No F

MHP

Settling Desing

11

26.5

Width of canal

1.00

TAN15

0.26

1.11

desing flow

lomit

from shilels graph

Required basin surface area

width =Assum

A / B

Vp
Y

0.5536
0.3

mm

0.037

m/s

30

3.30

10.0

0.44d limit

0.24

m/s

Q / B*Vp

0.70

2*Q / W

provide

Storage Desing
freeborad

0.2
1

P=packingfactor
S=density

2600

kg/m

T=Flushing frequncy( 6 ) h

28800

sec

kg

31889.00

kg

V sediment=S lod / Sdecnity* P factor

12.26

Ystorege=

0.37

33

1.94

1.27

0.80

C=Assum sediment concentration (kg)


Sedimen load

Q*T*C

V sediment / Basin area

Actual area

L*B

L inIet=

Y storege / sin

Required Basin depth=

L outlet=

Y storeg / sin

Y+Y storeg+Freebourd

ID-number
Province:
District:
Village:
No F

28-2802-0014 -2A
Bamyan
shebar
Gunbad
M.H.P
256
Design of Support Pier (SP1)

Penstock Internal Diameter


Penstock thickness
U/s penstock inclination
D/s penstock inclination
Dist. to upper support pier

d=
t=
a=
b=
L2u =

0.31
0.003
28
2.7
0

m
m

L1u =

Dist. to lower support pier

L2d =

4.5

Buired depth of block at u/s face


Buired depth of block at d/s face

L1d =
h1=
h2 =

3
1
0.6

m
m
m

h3 =
B=
B1 =
W=
i=
f soil =
f=
g soil =
P=
m=
g concrete =

0.8
1.8
0.89
1.3
25
25
0.25
17
100
0.5
20

m
m
m

0.663225116
0.04712389

Ht. of block from GL to bottom of pipe at d/s


Length of block (Base)
Length of block (Top)
Width of block
Uphill ground slope
0.436332313
Angle of friction (soil)
0.436332313
Coefficient of friction (tar sheet used)
Unit weight of soil
Allowable bearing pressure
Coefficient of friction between soil and concrete
Unit weight of masonry

R
R

R
R

Unit weight of steel


Unit weight of water
Ht. of block at u/s face
Ht. of block at d/s face
Ht. of block from base to c.l. of bend

o
o

KN/m3.

KN/m3.

g steel =
g water =

9.8

KN/m3.
KN/m3.

H1 =

2.1

m.

H2 =

1.4

m.

H3 =

8.432

m.

b1=
b2 =

0.856

m.

0.054

m.

0.055
1.080
0.342
0.712
0.022
0.309
0.469
2.934
3.814

0.9
0.43
0.381
1.764
1.152
0.571
m
m

[ = h2+h3+(B1*tan l) ]
[ = h2+h3 ]
[ = h2+h3+(.5B)Tanl ]

Calculation of Block volume excluding volume of pipe


Volume of pipe upper side
B1**d^2 /4*COS
Block areas
h2*B
b1*(h1-h2)
B1 *h3
0.5*b2*h3
0.5*B1*(H1-H2)
0.5* b1(H1-h1)
Total area of block
Volume of block
Total area of block*Width of blok

a1 =
a2 =
a3 =
a4 =
a5 =
a6 =

77

X1
X2
X3
X4
X5
X6

Volume of block excluding pipe


Weight of the block

Vplum b.+ Vloum .p


g concrete =
Volum .b *

Wb =

3.869
76.29

m
KN

Weight of pipe

[ = p(d+t) t gsteel ]

Wp =

0.23

KN/m

Weight of water

[ = p d gwater / 4 ]

Ww =

0.74

KN/m

Wp + Ww =

0.97

KN/m

F1u = [ = (Wp + Ww)L1u Cos a ]

0.000

KN

F1d = [ = (Wp + Ww)L1d Cos b ]

2.897

KN

0.857

KN/SP

0.857

KN

Frictional force per support pire


F2d =

[ = f (Wp + Ww)L2d Cos a ]

F10=

Soil force

2
2 0.5
Ka= [ cosi - (cos i - cos f)

( cosi + (cos i - cos f)


2

1.0

0.5

F10= [ g soil H12 Cosi Ka w / 2]


This force acts at

Resolution of forces
a=
28
b=
2.7
i=
25
Forces (KN)
F1u =
F1d =
F2d =

0.000
2.897
0.857

F10=
Wb =

43.969
76.29
H =
H =

43.969
0.333

from base.

o
o
o

0.488692 R
0.047124 R
0.436332 R
X - component (KN)
0.000
1.224
0.757
0.757
-0.757
39.850
0
41.831 Exp.
40.317 Cont.

V =
V =

Y - component (KN)
0.000
2.626
0.402
0.402
-0.402
18.582
76.29
97.897
97.093

The center of gravity of the block from the upstream face of the block
0.699 m.
Weight of the block W b acts at
from O.
0.699
Sum of horizontal forces that act at the bend
1. Expansion case
1.981 KN
2. Contraction case
0.468 KN
Acting at =
8.432 from O
Sum of vertical forces that act at the bend
1. Expansion case
3.028 KN
2. Contraction case
2.223 KN
Acting at =
1.301 from O

H -F10x

V -F10y -Wb

Exp.
Cont.

KN
m.

Check against overturning


1. Expansion case
M @O =
87.28
d=
0.891
e=
0.009
eeffective =
0.300 >e ok

[ = M / V ]
[ = (B/2) -d ]
[ = (B/6) ]

2. Contraction case
M @O =
d=
0.757
e=
0.143
eeffective =

[ = M / V ]
[ = (B/2) -d ]
[ = (B/6) ]

73.47

0.300 >e ok

Check against bearing capacity


1. Expansion case
Pbase =
43.02 KN/m2
2. Contraction case
Pbase =
61.32
Pallowable =

KN/m2
100

Check against sliding


1. Expansion case
mV
H
<
41.831
<
48.95
2. Contraction case
mV
H
<
40.317
<
48.55

[ = (V/Abase) (1 + 6e/Lbase) ]

KN/m2 >Pbase ok

ok

ok

h2

b1
b2

H2
H3

h2

h1

H1

B1

90

H2
H3

ID-number
Province:
District:
Village:
Project type :

No F

28-2802-0014 -2A
Bamyan
shebar
Gunbad
M.H.P
256

MHP

POWER & TURBINE Desing


gras head

for one Turbine

Flow= atention 0.25m


Net Head=Hg-Total head loss

Q=

m
CMS
Meters

H=

7.97

e,turb =

0.65

e,belts =

0.90

e,gen =

0.85

Turbine efficiency
V-belt efficiency

8.50
0.554

Generator efficiency

Overall efficiency
e=
0.50
Total Power=belt e*gen ,e * turbine ,e* 9.81Q*Hg ((( Not: one ,turbine ))) or P=Q*gras,H*g *0.5 23.1

KW

Turbine shaft Power Output=1.1*Genretor out put / ( G , efficincy *V-belt efficincy)

33.2

KW

p,turb =
D runner for T12

28.11
0.300

KW
m

Shaft output power of turbine in KW.= 9.8XQ XHnXe turb


D1 =

ideal Turbine Rpm=(40 * Hn) / D runnr


Tjet=0.2 Drunnr

OR

133 * Hn

RPm =

Rotor length (width)=0.23 *Q / Tj*Hn


OR 3.623*Q/Hn
bo=
Normal range=0.3 up to 4.0=ratios of (0.3:1) up to (4:1)
b0 to D1 ratio =bo / D1
Rpm generator
Generator pulley OD
Turbine pulley OD
after Intemediaftn shaft

D>we need make Intermediate shaft


Turbine pulley OD (It,s raed N,S,P)

NSP porogerams= Pulley ,G / Pulley ,T ( 1 / 4 )

375

R/m

0.060

0.71

2.4
1500.0
0.127
0.507
20.000

ok
R/m
m
m
in

4.00

ok

Ideal Specific Speed=1.2*Rp Turbine* Turbine shaft power / Hn^1.25


Overspeed Specific Speed=Ideal specific speed+20%
Selected Over speed Specific Speed= form geraf (Maxm)
Overspeed R,P,M=Over
speed specific Speed * Net
Specific Speed=1.2*RPM TURBIN* Turbine shaft power / Hn^1.25
% Over speed=
(Overspeed R,P,M - Turbin R,P,M) / Tubin R,P,M * 100

193.83
232.59
150
291
150

Pulley Ratio=

5.16
450.59 R/m

(22.6) %

R,P ,M generator / Over speed R, P ,M

Overspeed Turbine RPM for puly sizing =Ideal RPM Turbin+20%


Turbine pulley OD =
Ideal RPM ratio = 1500 / Ideal RPMTurbin

0.423
3.99

m
ok

Normal range=2.0 up to 6.0=ratios of (2:1) up to (6:1)


3.33

Overspeed RPM ratio =1500/ over speed Turbin RPM

ok

Normal range=2.0 up to 6.0=ratios of (2:1) up to (6:1)


Circumference of rotor

Cr =

0.942

Number of blades
Distance between blades
Number of belt=Total Power to shaft / Power of one belt
Typ of belt BV
Power of one belt
Center distnce between tow puly= G Di + T Di

Nb =
Db =

28
0.034
4.1
8
0.634

Pc
kw
m

ID-number
Province:
District:
Village:

28-2802-0014 -2A
Bamyan
shebar
Gunbad
M.H.P
256

Project type :

No F

MHP

Intermediate shaft
Generator

(Fixed ) RPM
inches

1500
5

Intermediate shaft
------------5
RPM

1500.0
5

Target RPM =

375

>>>>>>>

Target RPM Ratio =

4.00

0.13

sqrt of RPM Ratio =

2.0

1500.0

20

Turbine
------------RPM

1500

375

375

1500.0

20

Diff

375.00

0.5
19%

Available Pulley Sizes


Inches
Mms Note: For T7, standard bo (mm)
5
127 85, 100, 120, 145, 175, 210, 250, 300, 360, 430, 520,620
6

152

For HKT, bo is upto 645mm

7
8
10
12

178
203
254
305

14

356

Max b0 in Afg = 1.3m HKT


For TMT, bo is generally either 165mm or 320mm
Rote dia
T12
T7
HKT
A10
TMT
D(m)
0.300
0.360
0.340
0.300
No-blades
28
30
24
24

16
18
20
22
24

406
457
508
559
610

23

584

25

635.00

Pelton, single jet: 10 - 30

26
27

660
686

Pelton, multi-jet: 18 - 70

28
30

711

Typ of belt
Power(kw)
RPM T12=
RPM T7=

0.270
24

A
B
C
D
2
4
8
11
133* Hn bo=3.623 * Q / Hn for T12
form 100 to1120mm
114* Hn bo=Q / 0.3* Hn fo T 7
Specific
Speeds

Turgo: 20 - 70
Crossflow: 20 - 150

762

Francis: 80 - 400
Prop & Kaplan: 340 - 1000

R,Pl,Md XDiPl,Md=R,Pm,G XDi,Pl G


Di,Pl, turbin X Rp,m, turb=Rpm ,Md XD, P,M
p,turb = Shaft output power of turbine in KW.
= 9.8 x Q x H x e,turb
=

KW
25.9

Q
0.554

Net H
7.97

e,turb
0.6

13.3

0.4

5.65

0.6

ID-number
Province:
District:
Village:
Project type :

No F

28-2802-0014 -2A
Bamyan
shebar
Gunbad
M.H.P

MHP

256

Cable sizing

power

23.082

KW

P1

phase

pf

power factor

S.F

seftefactor

1.33

voltage

400

current Rating

95.9

area

50 and 35

mm

0.8

1.33 * P / V*pf

form tebal

arder cable

form genrator to cantorol panal


Cu

4X25

mm

arder cable

form cantorol panal to poleAL

4X50

mm

arder cable

1.6*P

69.2

mm

for theer phase

Current rating (AC) for three and four core 110 volts armoured or
unarmoured cables

Nominal
cross Laid direct in Ground
Laid Duct
Laid in Air
Aluminui
Aluminui
Aluminui
section
Copper(C m(AL)
Copper(C m(AL)
Copper(C m(AL)
area
U)(Amps) (Amps)
U)(Amps) (Amps)
(mm) U)(Amps Amps

1.5

21

16

17

13

17

13

2.5

27

21

24

19

24

19

36

30

30

23

30

23

45

35

38

30

39

30

10

60

47

50

39

52

40

16

77

60

64

50

66

51

25

99

77

81

63

90

70

35

120

94

99

77

110

86

50

145

110

125

95

135

105

70

175

135

150

115

165

130

95

210

165

175

140

200

155

120

240

185

195

155

230

180

150

270

210

225

175

265

205

185

300

235

255

200

305

240

generator rating factors


30

35

40

1.08

1.06

1.03

1000

1250

1500

1750

2000

altitude factor

1.00

0.98

0.96

0.945

0.93

Altitudes

3000

3250

3500

3750

4000

B2

altitude factor

0.86

0.845

0.83

0.815

0.80

ELC corection factor

max.Ambeant
A

B1

temperature in C

20

25

1.1

Altitudes

Temperature factor

when load is light bulbs only


D

power factor
when load includes tube light and other imductive lodes

ID-number
Province:
District:
Village:

28-2802-0014 -2A
Bamyan
shebar
Gunbad

Project type :

M.H.P

No F

MHP

256

Genertor Selection

A-

temperature in C

1.03

B-

Altitudes

0.915

C-

ELC corection factor

0.83

D-

power factor

0.8

S-

seftefactor

1.3

P-

power

G-

generator
1.3*P

G-

generator 1.3* P

2250

/A*B*C*D

23.082

kw

48.0

KVA

30

kw

ID-number

28-2802-0014-2A

Province:

Bamyan

District:
Village:

shebar
Gunbad

Project type :
No F

M,H,P
256

P=
23.0822
Wat /Family

Conde
Power
ctivity
factor
0f AL

MHP

kwat
90.16

wat

Voltage Drop Calculation for Transmission and Distribution System:

Volt at
No-F
To-No- Length ACSR
Rated
Voltage node
Sectio
in
F in
between area( Phase Power at Voltage Current drop branch
n
section section nodes (m) mm)
1,3
node (W)
(V)
(A)
(V)
(V)

256

1624

400

35

0.8

PH-A

103

256

694

50

23082.2

400

41.65

28.6

371.4

1.73

35

0.8

A-B

55

533

50

13795.19

400

26.81

14.1

357.3

1.73
1.73

35
35

0.8
0.8

B-C
C-D

68
30

153
98
30

255
142

50
50

8836.14
2704.94

4.5
0.8

35

0.8

A-K

70

70

300

16

12.26

13.1

1.73

35

0.8

B-J

49

49

200

50

15.84

3.6

1.73

35

0.8

C--H

51

51

50

16

9.41

1.68

1.73

35

0.8

D-E

23

23

300

16

4.25

4.6

1.73

35

0.8

D-F

39

39

281

16

7.21

7.2

1.73

35

0.8

D-G

24

24

500

16

400
400
400
230
400
230
400
230
400
230
400
230
400
230

17.85
5.53

1.73

3
3
3
1
3
1
3
1
3
1
3
1
3
1

4.44

7.9

352.8
352.0
371.4
201.3
357.3
202.7
352.8
202.0
352.0
198.7
352.0
196.0
352.0
195.3

for

3 phase

I= P / 1.732 x 0.8 x V
V= I x 1.732 x L / K* A

for 1

4418.07
4598.40
2073.79
3516.42
2163.95

phase

I= P/V*pf
V= (2X L X I ) / K x A

16%

7.2
10.7

OK
OK

11.8
12

OK
OK

12.5

OK

11.9

OK

12.2

OK

13.6

OK

14.8

OK

15.1

OK

400

1.73

6311.53

%
voltag
drop

ID-number 28-2802-0014-2A
Bamyan
Province:
shebar
District:
Gunbad
Village:
Project type :M,H,P
No F
256
P=
23.0822
kwat
Wat /Family
90.164664

MHP

wat

Voltage Drop Calculation for Transmission and Distribution System:

Conde
Power
ctivity
factor
0f AL

Volt at
No-F
To-No- Length
ACSR
Rated
Voltage node
Sectio
in
F in
between
area( Phase Power at Voltage Current drop branch
n
section section nodes (m)
mm)
1,3
node (W)
(V)
(A)
(V)
(V)

256
256
85
85

1.732

35

0.8 PH-A

256

1.732
1.732
1.732
1.732

35
35
35
35

0.8
0.8
0.8
0.8

A-K
K-L
L-M
M-N

36
24
18
7

49
25
7

1.732
1.732
1.732

35
35
35

0.8 A-D
0.8 D-E
0.8 E-F

47
25
13

85
38
13

1.732
1.732
1.732

35
35
35

0.8 A-G
0.8 G-H
0.8 H-I

42
25
19

86
44

85

86

for

3 phase

I= P / 1.732 x 0.8 x V
V= I x 1.732 x L / K* A

19

3070
694
850
300
200
170
180
653
300
200
153
873
500
198
175

for 1

50
50
35
35
16
35
25
16
50
35
25

3
3
3
1
1
1
1
3
1
1
1
3
1
1
1

400
23082.2
7664.0
4418.1
2254.1
631.2
7664.0
3426.3
1172.1
7754.2
3967.2
1713.1

phase

I= P/V*pf
V= (2X L X I ) / K x A

400
400
230
230
230
230
400
230
230
230
400
230
230
230

%
voltag
drop

16%

400
41.65

28.61

14.89
26.39
14.04
4.01

5.11
8.62
3.90
2.58

14.89
20.68
7.41

7.29
9.45
4.05

15.07
24.10
10.82

8.61
7.79
4.33

371.4
371.4
209.3
200.7
196.8
194.2
371.4
207.1
197.6
193.5
371.4
205.80
198.00
193.7

7.2 OK
9
12.7
14.4
15.6

OK
OK
OK
OK

10 OK
14.1 OK
15.9 OK
10.5 OK
13.9 OK
15.8 OK

ID-number
Province:
District:
Village:
Project type :
No F

28-2802-0014 -2A
Bamyan
shebar
Gunbad
M.H.P
256

MHP

Fuse sizing

power

33.19

P1

phase

pf

power factor

0.8

S.F

seftefactor

1.25

voltage

400

current Rating

43.2

SF * P / 3* V*pf

KW

ID-number
Province:
District:
Village:

28-2802-0014 -2 A
Bamyan
Shebar

Gunbad
Project type : M,H,P
No F
256

MHP

DesingGravel trap

11

26.5

mm

limet

Full canal flow,

0.903

m3/sec.

flow depth

0.7300

width of headrace

1.00

Velocity

1.11

m/s

area

0.815

Q/V

4 L / b 10

dimension such
B

Width

Length of the gravel trap

6*B

L/ B=

6.00

10.00

1.67

ok

Vp

Maximum Horizontal vlocity

0.44 dlim

0.62

m/s

depth of basin

Q / B* Vp

0.2

0.73

ok

1.3

Y =flood hight
L

inIet=

Y storege / sin

Sediment storage requirement


h

Assume sediment concetration

freeborad

0.2

C
S

density

Pfactor

Flushing frequency( 6 ,h )

Sedimen load Q*T*C

kg/m

2600

kg/m

1
21600

ses

39005.77

kg

V sediment=S lod / Sdecnity* P factor

15.0

depth of storege=

0.25

Actual area

L*B

60

outlet=

Y storeg / sin

0.54

Y+Y storeg + Freebourd

1.18

Required Basin depth=

V sediment / Basin area

ID-number
Province:
District:
Village:

ype :

No F

28-2802-0014 -2A
Bamyan
shebar
Gunbad
M.H.P
256

MHP

Vertical flush pipe


h=

freebourd

Q=
Cw=
H=
H=

0.2

desing flow

0.554

M / S

orifice coefficient
water depth in the basin during the desing
flow prior to flushing

2.76

is the flushing head when basin is empty

2.74

2.54

the pipe dimeter can be determined by rewriting the above equation as


d=

{(4*Qdesing / *C * (h flush)}^1.2

d=

0.40

d=

16

in

is the area of pipe= *d^ / 4

0.126

C*A * h flush

0.554

d=

{(6*Qdesing / *C * (h flush+h basin)}^1.2

0.408

A=

is the area of pipe= *d^ / 4

0.131

0.830

m /sec

0.830

m /sec ok

A=

Q desing

1.5 *Q desing = C*A * hflush+h basin

1.5*Q desing=

m /sec ok

ID-number
Province:
District:
Village:

28-2802-0014 -2 A
Bamyan
Shebar

Gunbad
Project type : M,H,P
No F
256

MHP

Spillway (Weir ) Calculations for geraval terips


h=

freebourd

0.2

Q=

Q desing

0.554

Q=

Maxm water in the canal for floodl time=A *V

0.906

weir coefficient

Cw=

overtop= (0.5*freeborard-0.05)

1
2

M / S
M / S

1.6

spillway crest should be 0.05m above normal canal water level no morden 50%
of the freebourd
h

0.5
0.05

m
the spillway must be abie to conveey the entire flood floe of in case the headrace canal
downstream gets obstructed
the spillway shuld be able to spil the excess flow when there is no obstruction

Cas-2

during flood

L=

length of spillway

Q flood - Q desing
L = 2* Q / Cw X h ^1.5

0.353
39

M / S
M

Spillway (Weir ) Calculations for spill deschage


h=

freebourd

0.2

Q=

Q design

0.554

Q=

discharge in oriffic

0.637

Q=

Excess water

Cw=
h
L=

Qdesign - Qdischarch in oriffice

1.6

overtop= (0.5*freeborard-0.05)

0.05

L = 2* Q excess / Cw X h ^1.5

M / S

0.083

weir coefficient

length of spillway

9.33

m
M

ID-number

28-2802-0014 -2A

Province:

Bamyan

District:

shebar

Village:

Gunbad

Project type :M.H.P


No F

MHP

256

Thunderbolt cacolation

h1=

highte,c

h=

hight e,c materials

10

ha=

h-h1

rx=

1.6 *ha / ( 1+h1 / h)

8.62

ID-number
Province:
District:
Village:
Project type :
No F

28-2802-0014 -2A
Bamyan
shebar
Gunbad
M.H.P
256

MHP

Design of Anchor Block # Type AB2

Penstock internal diameter

(d / 2)=0.62/2

d=

508

mm

t=

mm

dsmall =

mm

Gross head

h gross =

8.5

Surge head

h surge =

0.10

a=

28

b=

Penstock thickness
Penstock internal diameter (Smaller)

U/s penstock inclination

0.48869 R

D/s penstock inclination

Dist. to upper

L1u =

7.5

Dist. to lower

L1d =

2.3

h total =

8.60

Buired depth of block at u/s face

h1 =

1.2

Buired depth of block at d/s face

h2 =

0.4

Ht. of block from base to CL of pipe at d/s

h3 =

0.59

Ht. of block from CL of pipe to top at d/s

h4 =

0.91

Ht. of block from CL of pipe to top at u/s

h5 =

0.85

Length of block

L=

2.51

Width of block

B=

Bend position from u/s face of block

b1 =

0.20944 R

i=

12

0.5236 R

f soil =

30

Total H=

hg + hsu

Uphill ground slope


Angle of friction (soil)
Coefficient of friction

for stiff day soil

steel onsteel with tar oaper in between

f=

0.25
KN/m3

g soil =

20

Allowable bearing pressure

P=

100

Coefficient of friction between soil and concrete

m=

0.5

No. of support piers u/s

N=

Unit weight of concrete

g concrete =

22

KN/m3

Unit weight of steel

g steel =

77

KN/m3

Unit weight of water

g water =

9.8

KN/m3

Unit weight of soil

for stiff day soil

2
H1 =

2.903

H2 =

1.9

h2+h3

H3 =

0.99

B-b1

b2 =

( h2+h3+h5+(b1*tan27)

Ht. of block at u/s face=


Ht. of block at d/s face

h2+h3+h4

Ht. of block from base to c.l. of bend


Bend position from u/s face of block
Calculation of Block volume excluding volume of pipe
Volume of pipe upper side

b1**d^2/ 4*Cosa

0.4591

Volume of pipe downward side

b2**d^2/ 4*Cosb

0.0000

0.459

12.057

11.597

255.14

KN

0.37

KN/m

1.99

KN/m

2.36

KN/m

F1u = Wp + Ww )* L1u*COSa

15.609

KN

F1d = Wp + Ww )* L1d*COSb

5.421

KN

-8.269

KN

Total volume of pipe

a+b

Volume of block excluding pipe

(H2*B + B*(H1-H2)*0.5)* L

Volume of block

B-A

Wb = B-A *concrate

Weight of the block

(d+t) * t * steel

Weight of pipe

Wp =

Weight of water

Ww = *d^2 / 4 ) * water
Wp + Ww = A+B
Calculate the relevant forces

F3 = [ = 15.4*htotal *d *Sin( (b-a)/2) ]

Hydrostatic force
Soil force
Ka= [ cosi - (cos i - cos f)
2

0.5

cosi + (cos i - cos f)


2

0.5

0.365

F10= [ g soil h12 Cosi Ka w / 2]


This force acts at

from base.

10.291

KN

0.400

m.

Resolution of forces
a=

28

0.49

30

0.52

i=

12

0.21

F1u =

15.609

- F1u *Sin

-7.328

Fu1*Cosin

13.782

F1d =

5.421

- F1u *Sin

0.000

F1d*Cosin

5.421

F3 =

8.024

f soil =

Forces (KN)

R
R

X - component (KN)

Y - component (KN)

-8.269

F3*Sin((-))/2

2.001

F3*Coson((-)/2)

F10=

10.29

F10*Sini

10.066

F10*Sini

Wb =

255.144

2.140
255.144

SUM

H =

10.066

Exp.

V =

262.705

Exp.

SUM

H =

12.066

Cont.

V =

270.729

Cont.

The center of gravity of the block from point O


0.90
Weight of the block W b acts at

m.
0.895 from O.

3
H -F10x

Sum of horizontal forces that act at the bend


1. Expansion case

0.000

KN

2. Contraction case

2.001

KN

0.990

from O

Acting at =

V -F10y -Wb

Sum of vertical forces that act at the bend


1. Expansion case

5.421

KN

2. Contraction case

13.445

KN

Acting at =

from O

Check against overturning


1. Expansion case
M @O =

249.27

d=

0.949

e=

0.051

eallowable =

0.333

[ = M / V ]
[ = (B/2) -d ]
>e ok

[ = (B/6) ]

2. Contraction case
M @O =

267.30

d=

0.987

e=

0.013

eallowable =

0.333

[ = M / V ]
[ = (B/2) -d ]
>e ok

Check against bearing capacity


1. Expansion case
Pbase =

60.36

KN/m2

[ = (V/Abase) (1 + 6e/Lbase) ]

2. Contraction case
Pbase =

55.98

Pallowable =

100

KN/m2
>Pbase ok KN/m2

Check against sliding


1. Expansion case
H

<

10.066

<

mV
131.35 ok

2. Contraction case
H

<

12.066

<

mV
135.36 ok

h2

bi
B
h3

H3

h1

H2

H1

h4

l
h5

b2
b=0

28-2802-0014 -2A
Bamyan
shebar
Gunbad
M.H.P
MHP
256

ID-number
Province:
District:
Village:
No F

Desing Trashrack for forbay


h=

for in site

0.50

cm

Nrmal water level in canal

0.50

flow in canal

0.55

m/s

space between bars

0.06

thickness bars

0.003

Kt

trashrack loss coefficient from tebal

2.40

L=

Length of trashrack

3.30

gravitation constant

9.81

m/s

a=

cross section area of water=L* H

1.65

t/b

ratio of maximum bar thickness to space btween bars

0.05

mm

approach velocity = desing flow / cross section area of (0.5


water-1

0.34

m/s

A1

Area of discharch

1.65

(50 to 75 mm)

) m / sec

Q/V

angle of bars with horizontal

60.00

RADIANS

1.05

0.81

(H+freeboard) / sin

S=

Lenght of trashrack slop

A2=

L*S

all area

2.67

A3=

t+b=

area steel and blank space

0.06

NO=

A2 / t+b

42.35

A4=

t *(A2 / t+b)

0.13

A5=

A2-A4

2.54

no

NO=

no of balnk Space

A5 / b

42.35

no

h=kt* (t / b) 4 / 3*(V^2 / 2g)*sin

0.08

h=head loss across trashrack

area balnk Space

ID-number
Province:
District:
Village:

28-2802-0008 -1 A
Bamyan
Shebar
Ljalmesh CCD
M,H,P
MHP
321

No F

Desing Trashrack for Oriffce


H

flood water level in rever

Discharge through the oriffic during flood flow

space between bars

thickness bars

0.774

0.799915069

m/s

(50 to 75 mm)

0.06
0.003

m
m

2.4

Kt

trashrack loss coefficient from tebal

L=

oriffice width

2.875

L=

for trashrack porovid

3.075

gravitation constant

a=

cross section area of water=L*H

t/b

9.81

m/s

2.38005

ratio of maximum bar thickness to space btween bars

0.05

mm

approach velocity Desing floow/ caras section water


(0.5 to 1 )

0.336091708

m/s

A1

Area of discharch

2.38005

Q/V

angle of trashrack with horizontal

RADIANS
(H+freeboard) / sin

S=

Lenght of trashrack slop

A2=

L*S

all area trashrack

A3=

t+b=

area steel and blank space

NO=

A2 / t+b

A4=

t *(A2 / t+b)

A5=

A2-A4

NO=

no of balnk Space

h=head loss across trashrack

60

1.047197551

1.124678324

3.458385847

0.063

54.89501345

no

0.16468504

area balnk Space

3.293700807

A5 / b

54.89501345

no

h=kt* (t / b) 4 / 3*(V^2 / 2g)*sin

0.001005166

28-2802-0014 -2A
ID-number
shebar
Province:
Bayan
District:
Gunbad
Village:
Project
M.H.P
type :
No F 256

P=
No- F=
Wat / H=
Pf =
Phase =

#### Kwat
256
K
####
V= Volt
0.8
V=Volt
threeL=(m) 300
=(mm) 16
No-F= 70
power=wat 6311.5

L=(m) 694

V= Volt
V=Volt

=(mm) 50
A
No-F= 256
L=(m)
power=wat #### =(mm)
No-F=no
power=wat

P,H

MHP

13.14
201.3

28.6
371.4

J
V= Volt3.62
V=Volt 202.7
L=(m) 200
=(mm) 50
No-F= 49
p=wat 4418.07
V=Volt14.14
V=Volt 357.3
B

533
50
153
13795.194

H
V= Volt
V=Volt
L=(m)
=(mm)
No-F=
p=wat

L=(m)
=(mm)
No-F=no
power=wat

1.68
202
50
16
51
4598.4
V=Volt
V=Volt

C
255
50
98
8836.1

4.5
352.8

E
V= Volt
V=Volt
L=(m)
=(mm)
No-F=
p=wat

4.56
198.7
300
16
23
2073.79

V= Volt

0.8

D V=Volt
L=(m)
=(mm)
No-F=(no)
power=wat

142
50
30
2704.9

L=(m)
=(mm)
No-F=
p=wat
V= Volt
V=Volt
G

F
352

500
16
24
2163.95
7.92
195.3

ID-number

28-2802-0014 -2A

Province:

shebar

District:

Bayan

Village:

Gunbad

Project type :

M.H.P

MHP

No F 256
P= 23.08

L=(m) 153
=(mm) 16

Kwat

No- F= 256

No-F= 13

Wat / H= 90.2

power=wat 1172.14

V= Volt

4.05

V=Volt

194

Pf = 0.8
Phase = three

L=(m) 200
=(mm) 25

No-F= 38
power=wat 3426
L=(m) 300

V=Volt

L=(m) 170

L=(m) 694

V=Volt

371.4

power=wat 7664

No-F= 256
power=wat 23082

V=Volt

L=(m) 500
=(mm) 50
No-F= 86
power=wat 7754

V= Volt

8.61583

V=Volt

200.7

K
V= Volt

=(mm) 50

No-F= 7

power=wat 2254

power=wat 631
N V= Volt 2.57712

M
V= Volt

L=(m) 200

5.1061

209

=(mm) 16

No-F= 25
L

=(mm) 35

V=Volt

3.89656429

V=Volt

197

No-F= 49

V= Volt 8.6
V=Volt

L=(m) 180

=(mm) 35

L=(m) 300
No-F= 85

P,H

197.6

207

=(mm) 50
28.61

V=Volt

V= Volt 7.3

No-F= 85

V= Volt

9.5

=(mm) 35
power=wat 7664

V= Volt

power=wat 4418

206
L=(m) 198
=(mm) 35
No-F= 44
power=wat 3967

H
V= Volt

7.8

V=Volt

198

I
L=(m) 175

=(mm) 25
No-F= 19
power=wat 1713

V= Volt

4.3

V=Volt

194

194.2

ID-number 28-2802-0014 -2A


Province: Bamyan
shebar
District:
Gunbad
Village:
Project typeM.H.P
:
No F
256

MHP

MHP Equipment Estimating Utilities: Electrical materials, Penstock, RCC, Roofing


Community:

Toghi pain
Summary of Electrical Materials
No. of

No of

Total Length

(40m spacing)

No. of Insulator

No of

No of

x-arms/pole

of Wire (m)

No. of Poles

and Shackle sets

No of Cross-arms
& Pole clamps

No of

Wires

180x14mm bolts

25x12 mm bolts

12x2.5mm washers

694

2,776

17

69

34.7

69

602

1412

500

1,000

13

25

12.5

25

156

388

300

600

15

15

56

158

4,376

37

109

54.7

109.4

815

1957

5,251
5,500
1,500
400.0

Item

Details

Length

50mm2

PH-A
A-G
AK

Total

35mm2

1,494

+20% sag
Use
Kgs of wire
2

10

10

10

50

140

L-M

170

340

4.25

18

61.625

A-D

300

600

15

7.5

15

56

157.5

G-H

198

396

10

10

25

79

1,736

22

43

27

43

149

438

K-L

Total

25mm2

200

868

D-E
H-I

Total

200
175

2
2

+20% sag

2,083

Use
Kgs of wire

2,200
2,300

1
1

400
350
0
0
0
0
0
750
900
1,000
106

5
4
0
0
0
0
0
9

10
9
0
0
0
0
0
19

5
4
0
0
0
0
0
9

10
9
0
0
0
0
0
19

10
9
0
0
0
0
0
19

50
44
0
0
0
0
0
94

360
306
0
0
0
0

5
4
0
0
0
0

9
8
0
0
0
0

5
4
0
0
0
0

9
8
0
0
0
0

20
15
0
0
0
0

68
52
0
0
0
0

375
+20% sag
Use
Kgs of wire

16mm2

M-N
E-F

180
153

2
2

1
1

Total

TOTALS
Stay rods &
Wire Sets
(See map)
1 L, 2S
2x4mm2
Survice

333

Earthing Straight Length


Plates
of Run
5
2,737
1 L, 2 S
line Alumunume
40M*226HH

+20% sag
Use
Kgs of wire

666
799
850
90

Kgs of Elec
Nuts & Bolts
38
21
0

Kgs of wire
3,996
5
0

17

17

35

120

(40m spacing)
No. of Poles
77
82

No. of Insulator
and Shackle sets
188
200

No of Crossarms & Pole


99
106

No. of
180x12mm bolts
188
200

No. of
25x12mm bolts
1,017
1,083

No. of
12x2.5mm washers
2,609
2,779

Electrical Parts of M:H :P


ID-number
Province

District:
Village
Project purpose
NO of family
No

particular of item and delail of work

28-2802-0014 -2A
Bamyan
Shebar
Gunbad
M,H,P

256
Contribution
CDC Afg
NSP Afg

Quantity

Unit

Unit price in
AFS

Total price in
Afs

pc

30000

30000

30000

Genrator (30)kW, three Phase, Brush type

ACSR d=50mm

5,500

meter

35

192500

192500

ACSR d=35mm

2,200

meter

30

66000

66000

ACSR d=25mm

1,000

meter

25

25000

25000

ACSR d=16mm

850

meter

20

17000

17000

D-Bracket and Insulator (complete set)

200

pc

100

20046.1

20046.1

Cross -arms(50 cm long -10cmX10cm)

106

pc

300

31666.8

31666.8

Stay sets (complete)

set

350

700

700

Earthing Set (60cmX60cmX3mm copper plate,


10m long 4mm dia copper wire, 5m long 19mm
dia GI Pipe, 10kg Salt, 1 bag charcoal)

set

3000

12000

12000

Control Panel (complete set)

pc

15000

15000

15000

10

Signboard

pc

1000

1000

1000

11

Tools & tool box

pc

1000

1000

1000

25

300

7500

7500

50

250

12500

12500

82

pc

1000

81750

71219.49

10530.51

513662.9

71219.49

442443.4

12
13
14

4X35mm2 CU cable (to connect Gnerator and


Control Panel)
4X50mm2 Al Cable (to connect control panel and
first Pole)
7m high wooden pole

Note: Any other needed material can be added.

Remark

As per DWG

( ) :
28-28020014 - 2A

256
No :Famil

Gunbad

shebar

Bamyan

.. .

shovel with handl

5.00

pc

100.00

500.00

500.00

5.00

0.00


0.00

pickax with handl

5.00

pc

200.00

1000.00

1000.00

5.00

0.00

0.00

slodge hammer with handl

1.00

pc

500.00

500.00

500.00

1.00

0.00

0.00

wheel barrow

2.00

pc

1500.00

3000.00

3000.00

2.00

0.00

0.00

Rubber bucket

6.00

pc

60.00

360.00

360.00

6.00

0.00

0.00

Rope

20.00

20.00

400.00

400.00

20.00

0.00

0.00

Stone

770.12

0.00

0.00

#DIV/0!

0.00

#DIV/0!

Cement

1986.26

bag

350

695192.50

695192.50

1986.26

0.00

0.00

Sundy

553.18

1000

553184.89

553184.89

553.18

0.00

0.00

10

soil

5.20

100

520.00

520.00

5.20

0.00

0.00

11

Straw

6.00

kg

10

60.00

60.00

6.00

0.00

0.00

12

Complete Doors (1.2X2.2)m

1.00

pc

3000

3000.00

3000.00

1.00

0.00

0.00

13

Complete Windows(1.5X1.5)m

1.00

pc

3500

3500.00

3500.00

1.00

0.00

0.00

14

Complete window(1X1)m

2.00

pc

800

1600.00

1600.00

2.00

0.00

0.00

15

Niel

4.61

kg

70

322.87

322.87

4.61

0.00

0.00

16

Glasses

3.12

200

624.75

624.75

3.12

0.00

0.00

17

Marble powder

22.31

kg

15

334.67

334.67

22.31

0.00

0.00

18

powder paint

0.60

kg

200

120.44

120.44

0.60

0.00

0.00

19

solt

0.60

kg

10

6.02

6.02

0.60

0.00

0.00

20

Oil paint

2.11

kg

200

422.82

422.82

2.11

0.00

0.00

21

oil

3.92

kg

65

254.48

254.48

3.92

0.00

0.00

22

wooden beem 25 cm,L=4.00 m

94.57

pc

300

28370.40

28370.40

94.57

0.00

0.00

23

bourd

175.45

pc

200

35090.40

35090.40

175.45

0.00

0.00

24

Steel 10mm area

368.62

kg

60

22117.38

22117.38

368.62

0.00

0.00

25

wooden beem 40 cm,L=5.00 m

63.54

ml

300

19062.00

19062.0000

63.54

0.00

0.00

26

Wair 1mm

2.58

kg

80

206.43

206.43

2.58

0.00

0.00

27

Instelation G,I hood

1.00

Pc

100

100.00

100.00

1.00

0.00

0.00

28
29

Skilled labour on site

657.28

md

700.00

460095.21

460095.21

657.28

0.00

0.00

Unskilled labour on site

1400.90

md

350.00

490314.51

24456.69

69.88

465857.82

1331.02

2X0.2X0.02

( ) :
28-28020014 - 2A

256
No :Famil

Gunbad

shebar

Bamyan

.. .

1.00

pc

30000.00

30000.00

0.00

0.00

0.00


0.00

30

Genrator (30)kW, three Phase, Brush type

31

ACSR d=50mm

5500.00

meter

35.00

192500.00

0.00

0.00

0.00

0.00

32

ACSR d=35mm

2200.00

meter

30.00

66000.00

32500.00

1083.33

0.00

0.00

33

ACSR d=25mm

1000.00

meter

25.00

25000.00

25000.00

1000.00

0.00

0.00

34

ACSR d=16mm

850.00

meter

20.00

17000.00

17000.00

850.00

0.00

0.00

35

D-Bracket and Insulator (complete set)

200.46

pc

100.00

20046.06

20046.06

200.46

0.00

0.00

36

Cross -arms(50 cm long -10cmX10cm)

105.56

pc

300.00

31666.81

31666.81

105.56

0.00

0.00

37

Stay sets (complete)

2.00

set

350.00

700.00

700.00

2.00

0.00

0.00

38

Earthing Set (60cmX60cmX3mm copper plate, 10m long 4mm dia copper
long 19mm3000.00
dia GI Pipe, 10kg
Salt, 1 bag charcoal)
4.00wire, 5m set
12000.00
12000.00

4.00

0.00

0.00

39

Control Panel (complete set)

1.00

pc

15000.00

15000.00

15000.00

1.00

0.00

0.00

40

Signboard

1.00

pc

1000.00

1000.00

1000.00

1.00

0.00

0.00

41

Tools & tool box

1.00

pc

1000.00

1000.00

1000.00

1.00

0.00

0.00

42

4X35mm2 CU cable (to connect Gnerator and Control Panel)

25.00

300.00

7500.00

7500.00

25.00

0.00

0.00

43

4X50mm2 Al Cable (to connect control panel and first Pole)

50.00

250.00

12500.00

12500.00

50.00

0.00

0.00

44

7m high wooden pole

81.75

pc

1000.00

81750.00

81750.00

81.75

0.00

0.00

1.00

set

80000.00

80000.00

80000.00

1.00

0.00

0.00

45

A. : Turbine (33 kW, T12), B.: Adaptor for Turbine, C: . Base


Frame for Turbine and Generator, D: . Intermediate Shaft, E.:
Pulleys (-20" nos, 5" - 3 ) F: . D, V Belts-3 nos

9.00

2500.00

22500.00

22500.00

9.00

0.00

0.00

46

508mm dia, 3mm thickness, MS Penstock Pipes with one


bends and required washers, bolts and nuts (Bends are shown
in DWG)

47

Airvent pipe (diameter=30.62 mm) ( 1 .2inch)

3.29

150.00

493.20

493.20

3.29

0.00

0.00

48

15.00

150.00

2250.00

2250.00

15.00

0.00

0.00

2.67

4000.00

10692.00

10692.00

2.67

0.00

0.00

1.00

set

4000.00

4000.00

4000.00

1.00

0.00

0.00

51

PVC Pipe for flushing (arani)


Trahsrack (3.3mX0.81m) with frame, 20mm spacing of bar, bar
size: 5mmX25mm for forbay
Flushing Cone (0.440m dia,(17") 1.55m height), As shown in
DWG
3" Valve with 2m GI Pipe

1.00

set

3000.00

3000.00

3000.00

1.00

0.00

0.00

52

Sluice Gate ( 1.2m (H)X 1m (B)) for settling basin

1.20

10000.00

12000.00

12000.00

1.20

0.00

0.00

53

Sluice Gate for geravaltiraos (1.2m(H) X0.1 m (B))

1.20

10000.00

12000.00

12000.00

1.20

0.00

0.00

54

Taransportation

Ls

Ls

30000.00

30000.00

30000.00

0.00

0.00

55

Probables

Ls

Ls

15000.00

15000.00

15000.00

0.00

3025858

2304000.0

49
50

Total

0.00

465858

: ) (
Bamyan

shebar

28-28020014 - 2A

256
No :Famil

Gunbad

. ..
Genrator (30)kW, three Phase, Brush type

0.00

0.00

1.00

30000.00

30000.00

30000.00

pc

1.00

0.00

0.00

5500.00

192500.00

192500.00

35.00

meter

5500.00

ACSR d=50mm

0.00

0.00

1340.00

33500.00

33500.00

25.00

meter

1340.00

ACSR d=25mm

256000

256000

Total

2
3

( ) :
28-2802-0014 - 2A
No :Famil
SNO

Gunbad


256
Itam

Unit

shebar

Quantity

Unit cost

Total cost

NSP

LS

LS

5760

5760

Bamyan

CDC

Tooles

Site preparation

929.99

14

13019.8

0.0

13019.8

Excavation

446.69

175

78171.4

0.0

78171.4

Stone massonary

770.12

1628.9

1254456.4

1079353.6

175102.9

Shutting

47.28

1413.5

66835.9

63526.1

3309.9

RCC(1:2:4)

3.36

4250

14287.5

13110.9

1176.6

PCC(1:4:8)

144.08

3550

511495.5

461066.3

50429.1

Mechanical Part

Ls

LS

146935.2

146935.2

0.0

Electrical Part

Ls

LS

513662.9

442443.4

71219.5

10

Steel work

kg

368.62

71.41

26323.4

25420.2

903.1

11

Palastering

435.26

205

89227.8

61806.6

27421.2

12

Ponting

703.28

202.5

142415.0

100569.6

41845.4

13

Carpentary Work

pc

4.00

2151

8604.0

8324.0

280.0

14

Water Pinting

30.11

34.2

1030.2

1030.2

0.0

15

Installtionn woodenbeem 3/m L=5m

M.L

63.54

321

20396.3

19729.2

667.2

16

oil painting on wooden

7.83

293.7

2299.7

2217.5

82.2

17

Installation of glass 3mm

2.98

238

708.1

666.4

41.7

18

mud pull work of roof

12.00

71.5

858.0

768.0

90.0

19

mud & straw

12.00

39.3

472.0

304.0

168.0

20

fixing bourd on the roof

13.44

546.9

7350.3

7162.2

188.2

21

Filling

4.00

275

1100.0

400.0

700.0

22

geraval Levaling

74.41

1014

75448.4

74406.7

1041.7

23

Transportation

LS

30000.0

30000

24

Probables

LS

15000.0

15000

3025858

2560000

Total(Afs)

465858

Summary Work Plan


ID-No
Provence
District
CDC
Sub Project

:
:
:
:
:

028-28027-0014 -2A
Bamyan

Shebar
Gunbad
M,H,P

Milstone No

Totl Budg: (
Discription

2nd Installment (10)%

First Instalment((90)%

Unit Quintity

Tooles

LS

Unit Cost Total Cost


Af
AF
LS
5760

Contribution
CDC
NSP
5760

Site preparation

929.99

14

13019.8

13019.8

Excavation

446.69

175

78171.4

78171.4

Stone massonary

770.12

1628.9

1254456.4

175102.9

Shutting

47.28

1413.5

66835.9

3309.9

RCC(1:2:4)

3.36

4250

14287.5

1176.6

PCC(1:4:8)

144.08

3550

511495.5

50429.1

Mechanical Part work

Ls

LS

146935.2

0.0

Electrical Part work

Ls

LS

257662.9

71219.5

10

Steel work

kg

368.62

71.41

26323.4

903.1

11

Palastering

435.26

205

89227.8

27421.2

12

Ponting

703.28

202.5

142415.0

41845.4

13

Carpentary Work

pc

4.00

2151

8604.0

280.0

14

Water Pinting

30.11

34.21475

1030.2

0.0

15

Installtionn woodenbeem

M.L

63.54

321

20396.3

667.2

16

oil painting on wooden

7.83

293.7

2299.7

82.2

17

Installation of glass 3mm

2.98

238

708.1

41.7

18

mud pull work of roof

12.00

71.5

858.0

126.0

19

mud & straw

12.00

39.33333

472.0

168.0

20

fixing bourd on the roof

13.44

546.9

7350.3

141.1

21

Filling

4.00

275

1100.0

700.0

22

geraval Levaling

74.41

1014

Total

75448.4

1041.7

2719098

465846.8

Activity
%
0.1936
0.0
0.4376
0.0
2.6275
1079353.5 42.165
63526.1
2.2465
13110.9
0.4802
461066.3
17.193
146935.2
4.9388
186443.4
8.6607
25420.2
0.8848
61806.6
2.9992
100569.6
4.7869
8324.0
0.2892
1030.2
0.0346
19729.2
0.6856
2217.5
0.0773
666.4
0.0238
732.0
0.0288
304.0
0.0159
7209.2
0.2471
400.0
0.037
74406.7
2.536

2253251

InstalationACSR 50mm
tarnsmission Line

5500.00

35.00

192500

192500

6.470

InstalationACSR 25mm
tarnsmission Line

1340.00

25.00

33500

33500

1.126

Instalation genrator

Pc

30000

30000

30000

1.008

Total

256000

256000

G-Total

2975098

465846.8

2509251

100

3025857.82
4

)
Week
9 10 11 12 13 14 15 16 17

mary Work Plan

Week
18

Project Summary Sheet


ID-number
Province
District
Village
Project
No- F

: 28-2802-0014 - 2 A
: Bamyan
: Shebar
: Gunbad
M,H,P
256

Goal of Sub Project: for light to family

Brief descripption of main activities: 1-Excavation in the foundation 2-Stonemassonary 3- R.C.C & P.C.C
4-Fixing Torben & Genrator 5- Fixing line

Budget
Total: =

3025857.82

Afs

NSP: =

2560000.0

Afs

CDC:=

465857.82

Afs

Beneficiaries: All Family

Expected Training needs:

yes

Project Milestones
CDC

NSP

90%

Afs

465858

Afs

2304000

Afs

10%

Afs

0.00

Afs

256000.0

Afs

Total buget

3025857.82

Number of Disbursements: ----------TWO--------------------------------------------------------------------------------------------------------------

Project Risks

-NO

Village

28-2802-0014 -2A
Bamyan
Shebar
Gunbad

Project purpose

M,H,P

ID-number
Province
District:

NO of family

No

Mechanical Part of MHP

256

Particular of item and detail of work


A. : Turbine (33 kW, T12), B.: Adaptor for Turbine, C:
. Base Frame for Turbine and Generator, D: .
Intermediate Shaft, E.: Pulleys (-20" nos, 5" - 3 ) F: .

Contribution
Total price
in Afs
CDC Afg
NSP Afg

Quantity

Unit

Unit price
in Afs

set

80000

80000

80000

2500

22500

22500

D, V Belts-3 nos
2

508mm dia, 3mm thickness, MS Penstock Pipes with


one bends and required washers, bolts and nuts
(Bends are shown in DWG)

Airvent pipe (diameter=30.62 mm) ( 1 .2inch)

3.3

150

493.2

493

PVC Pipe for flushing (arani)

15.0

150

2250

2250

2.673

4000

10692

10692

set

4000

4000

4000

set

3000

3000

3000

5
6

Trahsrack (3.3mX0.81m) with frame, 20mm spacing of


bar, bar size: 5mmX25mm for forbay
Flushing Cone (0.440m dia,(17") 1.55m height), As
shown in DWG

3" Valve with 2m GI Pipe

Sluice Gate ( 1.2m (H)X 1m (B)) for settling basin

1.20

10000

12000

12000

Sluice Gate for geravaltiraos (1.2m(H) X0.1 m (B))

1.20

10000

12000

12000

146935

146935

Note: Any other needed material can be added.

Remark

( (



2058.2

) (
461.8

) (
950409.7

)(

950409.7


// )(2

( (30
50
35
25
16
((
( 50 10 10

( 60 60 3 (



( 4 10(
( 4 16(

( (33
508 3
( (1.2 ( (3.3
( (15

( (390 ( (250
( (3 ( (3
( 55 70 (
( 138 70 (


) (3 ) (4 )
() (5

)(9
)(10


) ()(6

)(7


)(8

30000

30000

30000

5,500

35

192500

192500

2,200

30

66000

1,000

25

25000

66000
6

25000

850

20

17000

17000

200

100

20046.05863

20046.0586

105.6

300

31666.80782

31666.8078

350

700

700

3000

12000

12000

15000

15000

15000

1000

1000

1000

1000

1000

1000

25

300

7500

7500

50

250

12500

12500

82

1000

81750

80000

80000

80000

2500

22500

22500

3.288

150

493.2

493.2

15

150

2250

2250

2.673

4000

10692

10692

4000

4000

4000

71219

10530.51

3000

3000

3000

1.2

10000

12000

12000

1.2

10000

12000

12000

770.1

0.0

0.0

0.0

1986.3

350.0

695192.5

695192.5

553.2

1000.0

553184.9

553184.9

5.2

100.0

520.0

520.0

6.0

10.0

60.0

60.0

1.0

3000.0

3000.0

3000.0

( 1.5 1.5 (

1.0

3500.0

3500.0

3500.0

( 1 .1 (

2.0

800.0

1600.0

1600.0

4.6

70.0

322.9

322.9

3.1

200.0

624.8

624.8

22.3

15.0

334.7

334.7

0.6

200.0

120.4

120.4

0.6

10.0

6.0

6.0

2.1

200.0

422.8

422.8

3.9

65.0

254.5

254.5

( (4

94.6

300.0

28370.4

28370.4

( 2 20 2.5

175.5

200.0

35090.4

35090.4

( (10

368.6

60.0

22117.4

22117.4

( (5

63.5

300.0

19062.0

19062.0

( (1

2.6

80.0

206.4

206.4

1.0

100.0

100.0

100.0

657.3

700.0

460095.2

460095.2

1400.9

350.0

490314.5

465858

24456.7

Ls

5760.0

5760.0

5760.0

Ls

30000.0

30000.0

30000.0

Ls

15000.0

15000.0

15000.0

( (

537077.3

( (( (((

2488780.51 537077.31

Eng AFP

Eng PMU

2488781


1
2

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50

Equipment sheet
NO

Family

256

28-2802-0014 -2A
Bamyan
shebar
Gunbad

ID-number:
Province:
District:
Village:
Project purpose:

NO

M,H,P

Equipment

Unit

Quantity

Unit cost Total cost


Afg
Afg

shovel with handl

pc

100

500

pickax with handl

pc

200

1000

slodge hammer with handl

pc

500

500

wheel barrow

pc

1500

3000

Rubber bucket

pc

60

360

Rope

20

20

400

Total Cost Afs

5760

Remark

Parawn

Bamyan

No :Famil

A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27

Proqurment list

256

CIVIL

SNO

28-2802-0014 - 2A

Gunbad

Unit

Quantity

Unit cost

Total cost

Responsiblity

pc
pc
pc
pc
pc
m
m
bag
m
m
kg
pc
pc
pc
kg
m
kg
kg
kg
kg
kg
pc
pc
kg
ml
kg
Pc

5
5
1
2
6
20
770
1986
553
5
6
1
1
2
5
3
22
1
1
2
4
95
175
369
64
3
1

100.00
200.00
500.00
1500.00
60.00
20.00
0.00
350.00
1000.00
100.00
10.00
3000.00
3500.00
800.00
70.00
200.00
15.00
200.00
10.00
200.00
65.00
300.00
200.00
60.00
300.00
80.00
100.00

500.0
1000.0
500.0
3000.0
360.0
400.0
0.0
695192.5
553184.9
520.0
60.0
3000.0
3500.0
1600.0
322.9
624.8
334.7
120.4
6.0
422.8
254.5
28370.4
35090.4
22117.4
19062.0
206.4
100.0
1369850.0

Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite

Mterials
shovel with handl
pickax with handl
slodge hammer with handl
wheel barrow
Rubber bucket
Rope
Stone
Cement
Sundy
soil
Straw
Complete Doors (1.2X2.2)m
Complete Windows(1.5X1.5)m
Complete window(1X1)m
Niel
Glasses
Marble powder
powder paint
solt
Oil paint
oil
wooden beem 25 cm,L=4.00 m
bourd 2X0.2X0.02
Steel 10mm area
wooden beem 40 cm,L=5.00 m
Wair 1mm
Instelation G,I hood

Total(Afs)

Daite foram to

Parawn

Bamyan

No :Famil

Proqurment list

256

Electrical

28-2802-0014 - 2A

Gunbad

Unit

Quantity

Unit cost

Total cost

Responsiblity

pc

30000.00

30000.0

Proqurment Commite

Genrator (30)kW, three Phase, Brush type

ACSR d=50mm

meter

5500

35.00

192500.0

Proqurment Commite

ACSR d=35mm

meter

2200

30.00

66000.0

Proqurment Commite

ACSR d=25mm

meter

1000

25.00

25000.0

Proqurment Commite

ACSR d=16mm

meter

850

20.00

17000.0

Proqurment Commite

D-Bracket and Insulator (complete set)

pc

200

100.00

20046.1

Proqurment Commite

Cross -arms(50 cm long -10cmX10cm)

pc

106

300.00

31666.8

Proqurment Commite

Stay sets (complete)

set

350.00

700.0

Proqurment Commite

Earthing Set (60cmX60cmX3mm copper plate, 10m long 4mm dia copper wire,
set 5m long
4 19mm dia3000.00
GI Pipe, 10kg Salt,
12000.0
1 bag charcoal)
Proqurment Commite

10

Control Panel (complete set)

pc

15000.00

15000.0

Proqurment Commite

11

Signboard

pc

1000.00

1000.0

Proqurment Commite

12

Tools & tool box

pc

1000.00

1000.0

Proqurment Commite

13

4X35mm2 CU cable (to connect Gnerator and Control Panel)

25

300.00

7500.0

Proqurment Commite

14

4X50mm2 Al Cable (to connect control panel and first Pole)

50

250.00

12500.0

Proqurment Commite

15

7m high wooden pole

pc

82

1000.00

81750.0

Proqurment Commite

Total(Afs)

513662.9

Daite foram to

Parawn

Bamyan

No :Famil

A. : Turbine (33 kW, T12), B.: Adaptor for Turbine, C: . Base


Frame for Turbine and Generator, D: . Intermediate Shaft, E.:
Pulleys (-20" nos, 5" - 3 ) F: . D, V Belts-3 nos

Proqurment list

256

mechanical

28-2802-0014 - 2A

Gunbad

Unt

Quantity

Unit cost

Total cost

set

1.00

80000.00

80000

Responsiblity

Proqurment Commite

508mm dia, 3mm thickness, MS Penstock Pipes with one bends


and required washers, bolts and nuts (Bends are shown in DWG)

9.00

2500.00

22500

Airvent pipe (diameter=30.62 mm) ( 1 .2inch)

3.29

150.00

493.2

PVC Pipe for flushing (arani)

15.00

150.00

2250

Trahsrack (3.3mX0.81m) with frame, 20mm spacing of bar, bar


size: 5mmX25mm for forbay

2.67

4000.00

10692

Flushing Cone (0.440m dia,(17") 1.55m height), As shown in DWG

set

1.00

4000.00

4000

3" Valve with 2m GI Pipe

set

1.00

3000.00

3000

Sluice Gate ( 1.2m (H)X 1m (B)) for settling basin

1.20

10000.00

12000

Proqurment Commite

Sluice Gate for geravaltiraos (1.2m(H) X0.1 m (B))

1.20

10000.00

12000

Proqurment Commite

2
3
4
5
6
7

Total(Afs)

146935.2

Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite
Proqurment Commite

Daite foram to

Power Group Membar Charges


NO-Famili =

256
ID-number: 28-2802-0014 - 2 A
Province: Bamyan
District: Shebar
Village: Gunbad
Project: M .H .P
1
2
3
4

NSP

Depreciation: 10% of total capital investment(include of power house rehabilitation cost etc.)for 10years
Total costs for 10 years
297509.782
Cost per year
29751
14875
Repair/replesments costs 5% of investments for the
189138.23
Repair/replesments costs per year
1487.5
100
Salary (Estimated for the operator)
3000
Salary per month:
Salary per year:
36000
Others: physical contingency
2%
52232.945950.195636
Mobil Oil (1%)
Fuel
Unit
Cost
Fuel consumption per hour
Fuel consumption per day
Fuel consumption per mounth
Fuel consumption per year
Total costs
Cost participation of family
67238.53
433190.28
No of family
256
No
Participation family per year
262.7
Afs
Participation family per month
21.9
Afs
Participation Family per day
0.73
Afs

ID-number
Province
District
Village
Project type
No- F

256

Itam

Un it

Unt cost

No

Cheke Liste

Unt cost
chek

TOTAL
Qun

chek
Unt
cost

Costurtion Activity
An,bolack

Qun

geravalterp
s

Qun

Oriffice

Qun

GI sheet

Qu

weir

Qun

Canal

Qun

Satllement basin

Qun

Power ,H

Qun

25.76

Tooles

Site preparation

14

14

929.99

0.00

29.4

Excavation

175

175

446.7

0.00

551.25

Stone massonary

1628.90

1628.900

770.1

0.00

Shutting

1413.50

1413.50

47.28

0.00

RCC(1:2:4)

4250.00

4250.0

3.4

0.00

PCC(1:4:8)

3550.00

3550.0

144.1

0.00

Mechanical Part

Ls

LS

LS

Electrical Part

Ls

Ls

LS

10 Steel work

kg

71.41

71.41

368.6

0.00

11 Palastering

205.0

205.00

435.3

0.00

7,431.168

36.250

12 Ponting

202.5

202.5

703

0.00

7,776.00

38.40

13 Carpentary Work

pc

2151.00

2151.00

4.0

0.00

8604

4.00

14 Water Pinting

34.21

34.21

30.1

0.00

1030.206

30.11

15 Installtionn woodenbeem 3/m L=5m

M.L

321.00

321.00

63.5

0.00

20396.34

63.5

18 oil painting on wooden

293.70

293.70

7.8

0.00

2299.671

7.83

19 Installation of glass 3mm

238.00

238.00

3.0

0.00

708.05

2.98

20 mud pull work of roof

71.50

71.50

12.0

0.00

858

12.00

21 mud & straw

39.33

39.33

12.0

0.00

472

12.00

22 fixing bourd on the roof

546.90

546.90

13.4

0.00

7350.336

13.44

24 Filling

275.00

275.00

4.000

0.00

1100

25 geraval Levaling

1014.00

1014.00

74.407

0.00

2461.992

2.428

TOTAL

6,360.75

2.10
3.150

1064

76

2648.8

189.2

7280.0

520.00

686.00

49

360.64

21.504

0.00

9,923

57

49,000.00

280.00

3001.25

17.15

1444.8

8.3

2845.92

16.26

61,548.96

37.79

0.00

356,690

219.0

628,176

386

51241.94

31.46

46785.27

28.7

17388.83

10.68

0.0

11675.51

8.26

4270.4

1.00

6239.258323

87.4

831.48

0.82

4.500

3.4

Qun

3,763.20

0.000
12,022.7

of Price

Turbinarea

28,517.01

8.033

0.00

212492.4 59.86

213,817

60.2

12350.45

3.48

2808.05

0.8

60421.70

294.740

5719.89

27.90

5762.55

28.11

60,616

299.340

6648.1

32.83

8680.37

42.87

0
0
0.000

425.880

0.420

12,168.000

0
0

0.0

50058.0

12.000

247.2

32448.00

32

7551.36

7.447

19,389.95

122,268.34

631811.66

1051758

87199.0

111122.27

43251.4

Transportation

0.03

19,389.95

122,268.34

0.0

631811.66

1,051,758

87199.0

111122.27

43251.4

Probables

0.02

0.00

0.00

0.0

0.0

0.0

0.00

0.00

0.0

GRAND TOTAL

3025857.8

Total
Spelway

Qun

Forbay

Qun

52.00

222.95

15.93

Tools
5760

728.00

Qun
5760.0
13019.8

4858.00

27.76

2784.4775

15.91

78171.4

44859.906

27.54

47766.02649

29.32

1254456.4

11194.92

7.92

37604.75

26.60

66835.9

10017.12

2.36

14287.5

6484.43

1.83

511495.5

23004

6.48

20084.11

281

146935

146935.2

513663

513662.9
26323.4

4805.20

23.440

5087.28

24.82

89227.8

2976.75

14.700

5659

27.95

142415.0
8604.0
1030.2
20396.3
2299.7
708.1
858.0
472.0
7350.3
1100.0

18252

18.00

1309.72296

1.2916

75448.4

110678.8

137020.3

666358

2980857.8

110678.776

137020.3436

666358

30000.0

0.0

0.0

0.0

15000.0

#######

3025857.8

28-2802-0014 -2A
Bayan
shebar
Gunbad

ID-number
Province:
District:
Village:

256
Summary sheet of MAP

No-F

F1
A
1
2
3
4
5
6
7
8
B
1
2
3
4
5
6
7
8
9
C

1
2
1
2
3
4

Micro hydro power


Quantity
Un cost
Total cost
Remarks
Civil Work:
Construction cost of geraval tiraps
37.79
3235.844868
122268.3398
2445.366797
Construction cost of 1m length of canal
386
2727.28
1,051,758
21035.16123
Construction cost of settlement basin
31.46
2771.92
87198.96
1743.979202
Construction cost of fore bay
29.32
4672.62
137020.34
2740.406871
Construction cost of power house
28.722
3868.89
111122.27
2222.445316
Construction cost of Turbine Area
10.68
4051.58
43251
865.0280321
Construction cost of spillway
27.54
4018.84
110678.78
2213.57552
Construction cost of Anc bolack and Suporter
3.39
5725.38
19389.95
387.7989333
Sub total cost of civil work:
1,682,688.10
33653.7619
Mechanical with hydraulic work:
0
A. : Turbine (33 kW, T12), B.: Adaptor for Turbine, C: . Base Frame
1
for Turbine and
80000
Generator, D: . Intermediate
80000
Shaft, E.: Pulleys (-20"
1600nos, 5" - 3 ) F: . D, V B
508mm dia, 3mm thickness, MS Penstock Pipes with one bends9 and required washers,
2500 bolts and nuts22500
(Bends are shown in DWG) 450
Airvent pipe (diameter=30.62 mm) ( 1 .2inch)
3.288
150
493.2
9.864
PVC Pipe for flushing (arani)
15
150
2250
45
Trahsrack (3.3mX0.81m) with frame, 20mm spacing of bar, bar
2.673
size: 5mmX25mm for
4000
forbay
10692
213.84
Flushing Cone (0.440m dia,(17") 1.55m height), As shown in DWG
1
4000
4000
80
3" Valve with 2m GI Pipe
1
3000
3000
60
Sluice Gate ( 1.2m (H)X 1m (B)) for settling basin
1.2
10000
12000
Sluice Gate for geravaltiraos (1.2m(H) X0.1 m (B))
1.2
10000
12000
Subtotal cost of mechanical work:
146935.2
2938.704
Electrical work:
LS
LS
513662.87
10273.25733
Sub total cost of electrical part:
513662.87
10273.25733
Transportation
0.05
5760.00
30000.00
600
probables
0.03
15000.00
15000.00
300
Tools
LS
5760.00
5760.00
115.2
Sub total cost
50760.00
1015.2
Total project cost: (A+B+C)
2,394,046.16
2,394,046.16

canal
Forbay
Power
house

Mechanic
al
Penstok

23480.53
6777.962
3475.272

1600
564.864

Tarnmasion 6919.26
Onther

Total

1015.2

47880.92

Bill of Quantity (BoQ)


28-2802-0014 -2A
Bamyan
shebar
Gunbad
weir
256

ID-number:
Province:
District:
Village:
Project type:
No-F

for M,H,P

Title No.
A1

1.00
1.01

A2

Norm No
1

22

8.6

0.04

Item

Quantity

Unit

189.2

Unskilled labour on site


Foundation excavation

Site preparation

Unit cost Total cost

Contribution

Afs

Afs

CDC, Afs NSP, Afs

md

14.0

2648.8

2648.8

0.0

7.6

md

350.0

2648.8

2648.8

0.0

56.700

m3

175.0

9922.5

9922.5

0.0

7.00

0.5

0.48 for d / s pile

1.680

7.00

0.2

0.55 for u / s pile

0.770

7.00

5.5

0.2

u/s impervious apron

7.700

7.00

10.1

0.5

d/s impervious apron

35.350

7.00

11.200

Unskilled labour on site

28.350

md

350.0

9922.5

9922.5

0.0

Stone work for the foundation

51.840

m3

1628.9

84442.2

18144.0

66298.2

0.32 for under the weir wall

0.5

3.00
2

22.00

0.8

0.6

for weir protection wall

21.120

32.00

0.8

0.6

Wing wall

30.720

Stone including transportation

51.8

m3

0.0

0.0

0.0

0.0

3.02 0.385

Sand

20.0

m3

1000.0

19958.4

0.0

19958.4

3.05

77.7

Cement (M: 200, 1:5)

4,028.0

kg

7.0

28195.8

0.0

28195.8

3.07

0.5

Skilled labour on site

25.9

md

700.0

18144.0

0.0

18144.0

3.08

Unskilled labour on site

51.8

md

350.0

18144.0

18144.0

0.0

Stone work for walls

167.136

m3

1628.9

272247.8

58497.6

213750.2

3.01

A4

Diminsions

A*

2.00

2.01
A3

Norm
/ unit

Estimated total project cost in Afs. =

4.00

18.816

0.6

1.68 for weir wall


2.44 for protection wall

64.416

0.6

2.19 Wing wall

83.904

Stone including transportation

167.1

m3

0.0

0.0

0.0

0.0

4.02 0.385

Sand

64.3

m3

1000.0

64347.4

0.0

64347.4

4.05

77.7

Cement (M: 200, 1:5)

12,986.5

kg

7.0

90905.3

0.0

90905.3

4.07

0.5

Skilled labour on site

83.6

md

700.0

58497.6

0.0

58497.6

4.08

Unskilled labour on site

167.1

md

350.0

58497.6

58497.6

0.0

Pointing stone work

247.200

m2

202.5

50058.0

14708.4

35349.6

2.5

m3

1000.0

2472.0

0.0

2472.0

4.01

A5

A6

7.00

1.6

22.00

32.00

5.00
2

22.00

32.00

2.44 for protection wall


2.19 Wing wall

107.360
139.840

5.01

0.01

5.02

Cement (M:400, 1:3)

494.4

kg

7.0

3460.8

0.0

3460.8

5.04

0.17

Skilled labour on site

42.0

md

700.0

29416.8

0.0

29416.8

5.05

0.17

Unskilled labour on site

42.0

md

350.0

14708.4

14708.4

0.0

PCC

59.857

m3

3550.0

212492.4

20950.0

191542.4

Sand

6.00

1.42
0.8

1.68

7.00

0.1

for on the vertical walls

1.176

1.20

0.1

for on the weir

0.840

1.63

0.1

for Slop of weir

1.141

7.00

5.5

0.2

for U / S impervious apron

7.700

7.00

10.1

0.5

for d / S impervious apron

35.350

7.00

11.200

7.00

0.2

0.32 below the weir


0.55 for u / s pile

0.770

7.0

0.5

0.48 for d / s pile

1.680

14,964.3

kg

7.0

104749.8

0.0

104749.8

6.01

250

cement

6.02

1.1

sand

65.8

liter

1000.0

65842.7

0.0

65842.7

6.03

0.5

Skilled labour on site

29.9

md

700.0

20950.0

0.0

20950.0

6.04

Unskilled labour on site

59.9

md

350.0

20950.0

20950.0

0.0

0.0

631811.7

124871.3

506940.4

Total cost of (A1+A2+A3+A5+A6)

Bill of Quantity (BoQ)


ID-number:
Province:
District:
Village:
Project type:
No-f

Title No.
A1

A4

Estimated total project cost in Afs. =


Bold items to be filled by in tenderer (A1,A2,,An). Light items for cost estimation only by CDC,FP,OC.
Item
Contribution
A*
Diminsions
Quantity Unit Unit cost
Total cost
Norm No
H
Afs
Afs
CDC, Afs
L
W
1

5.6

4.6

0.04

2.00
2.01

A3

Norm/
unit

1.00
1.01

A2

28-2802-0014 -2A
Bamyan
shebar
Gunbad
Power house for MHP Plant
256

8.6

25.76

m2

14.00

360.64

Site preparation, clearing site ect.

1.030

md

350.00

360.64

8.3

m3

175.00

1,444.80

4.1

md

350.00

1,444.80

8.256

m3

1,628.90

13,448.20

0.8 0.6 Foundation excavation

0.5

3.00

Site preparation

Unskilled labour
2

8.6

0.8 0.6 Stone work for the foundation

3.01

Stone

8.256

m3

3.02

0.385

Sand

3.2

m3

1,000.00

3,178.56

3.05

77.7

Cement (M: 200, 1:5)

641.5

kg

7.00

4,490.44

3.07

0.5

Skilled labour on site

4.1

md

700.00

2,889.60

3.08

Unskilled labour on site

8.256

md

350.00

2,889.60

Stone work for walls

20.47

m3

1,628.90

33,337.07

4.00

Negative

8.2

0.6 2.5 Wall

24.60

m3

-1

1.2

0.6 2.2 Door

1.584

m3

-1

1.5

0.6 1.5 Window

1.35

m3

-2

0.6

Window

1.20

m3

4.01

Stone

20.5

m3

4.02

0.385

Sand

7.9

m3

1,000.00

7,879.41

4.05

77.7

Cement (M: 200, 1:5)

1,590.2

kg

7.00

11,131.46

4.07

0.5

Skilled labour on site

10.2

md

700.00

7,163.10

4.08

Unskilled labour on site

20.5

md

350.00

7,163.10

A5

5.00
Negative

A6

5.01
5.02
5.03
5.04
6.00
6.01

7
1.2
1.5
1

2
0.03
0.14
0.18

Pointing stone work of power house

Negative

6.02
6.03
6.04

2
-1
-1
-2

in site palastering M -300(1:4)


2.5 wall
2.2 Door
1.5 Window
1 Window
cement
sand
Skilled labour on site
Unskilled labour on site

2
-1
-1
-2

9.4
1.2
1.5
1

0.01
2
0.17
0.17
1

2.5
0.6 2.2 Door
0.6 1.5 Window
0.6 1 Window
Sand
Cement (M:400, 1:3)
Skilled labour on site
Unskilled labour on site
mud pole on th roof
3

soil
Skilled labour on site
Unskilled labour on site

0.05
0.08
0.03
A7

7.00
7.01
7.02
7.03
7.04
7.05

1
0.05
0.5
0.010
0.04
1

A8

Negative
8.01
1
8.03
0.04

1
1
-1

Straw mud of roofing


Soil
Straw
Skilled labour on site
Unskilled labour on site
Instelation G,I hood
geraval Levaling

4.2 3.2 0.2 for floor


1.2 1.00 0.2 befoor door
2.5 1.00 0.2 turbin area
geraval
Unskilled labour on site

28.11
35.00
2.64
2.25
2.00
56.2
0.84
3.94
5.06
42.87
47.000
1.584
1.350
1.200
0.429
85.7
7.287
7.287
12.00
0.6
0.960
0.36
12.00
0.6
6.0
0.1
0.48
1.0
2.428
2.69
0.24
0.50
2.4
0.097

m2

205.00

5,762.55

7.00
1,000.00
700.00
350.00
202.50

393.54
843.30
2,754.78
1,770.93
8,680.37

1,000.00
7.00
700.00
350.00
71.50
100.00
700.00
350.00
39.33
100.00
10.00
700.00
350.00
100.00
1,014.00

428.66
600.12
5,101.05
2,550.53
858.00
60.00
672.00
126.00
472.00
60.00
60.00
84.00
168.00
100.00
2,461.99

1,000.00
350.00

2,428.00
33.99

m2
m2
m2
m2
kg
m3
md
md
m2

m2
m2
m2
m2
m3
kg
md
md
m2
m3
md
md
m2
m3
kg
md
md
pc
m3
m3
m3
m3
m3
md

A9

PCC
4.2
3 0.07 for floor
1.2 1.00 0.07 befoor door
2.5 1.00 0.07 turbin area
cement
sand
Skilled labour on site
Unskilled labour on site

9.00
1
1
-1

Negative
9.01
9.02
9.03
9.04
A10 10.00

250
1.1
0.5
1

Doors + windows for power house

1
1
2
10.01
10.02
A11 11.00

1.2
1.5
1

Complete Doors (1.2X2.2)m


Complete Windows(2X1.5)m
Complete Windows(1X1)m
Skilled labour on site
Unskilled labour on site
Glass fitting for windows

0.08
0.2
70%
70%

11.01
11.02
A12 12.00
12.01
12.02

2.2
1.5
1

1
2

1.5 1.5
1
1

1.05
0.04
1
1
0.50

Glasses
Skilled labour on site
0.4 Filling with soil and compaction
Soil
Unskilled labour on site

0.7910

m3

0.88
0.08
0.18
197.8
0.9
0.4
0.8
4.000
1.000
1.000
2.000
0.3
0.8
2.9750
1.575
1.4
3.12
0.119
4.00
4.0
2.0

m3

3,550.00

2,808.05

7.00
1,000.00
700.00
350.00
2,151.00
3,000.00
3,500.00
800.00
700.00
350.00
238.00

1,384.25
870.10
276.85
276.85
8,604.00
3,000.00
3,500.00
1,600.00
224.00
280.00
708.05

200.00
700.00
275.00
100.00
350.00

624.75
83.30
1,100.00
400.00
700.00

m3
m3
kg
m3
md
md
pc
pc
pc
pc
md
md
m2

m2
md
m3
m3
md

A13 13.00
Negative

13.01 0.603
13.02 0.02
13.03 0.02
13.04 0.027
A14 14.00
2
Door
100%
Windows
30%
Windows
30%
14.01 0.27
14.02 0.5
14.03 0.046
14.04
0.5
A15 15

2
-1
-1
-2

7.4
1.2
1.5
1

2
2
4

2.5
2.2
1.5
1

Water painting
wall
Door
Window
Window
Marble powder
powder paint
solt
Skilled labor
oiLPainting

1.2 2.2 for door


1.5 1.5 for Window
1
1 for Window

Oil paint
oil

3
3
3

4.2
2.5
2

4.4
0.6
0.6

Skilled labour on site


Unskilled labour on site
instelation Wooden beem on the roof
Wooden beem L=4.4m D=40cm
Wooden beem for Lintal L=2.5m D=40cm
Wooden beem for Lintal L=2m D=40cm

Nail
0.01
15.01
Wooden beem
1
15.02 0.014
Skilled labour on site
Unskilled labour on site
15.03 0.030
instelation wooden board on the beem
A16 16
1 4.2 3.2
16
bourd 2X0.2X0.02
0.4
16
Nail
0.12
16 0.040
Skilled labour on site
Unskilled labour on site
16
0.03
Total cost of (A1+A2+A3+A5+A6+A7+A11+A12+A13+A14+A15+A16)

30.11
37.0
2.6
2.3
2.0
22.3
0.6
0.6
0.8
7.830
5.28
1.35
1.20
2.1
3.9
0.4
3.9
63.54
55.4
4.5
3.6

m2

34.21

1,030.21
-

kg

15.00
200.00
10.00
700.00
293.70

334.67
120.44
6.02
569.08
2,299.67
-

200.00
65.00
700.00
350.00
321.000

422.82
254.48
252.13
1,370.25
20396.34

70
300
700.00
350.00
546.9
200
70
700.00
350.00
-

44.478
19062
622.692
667.17
7350.336
6720
112.896
376.32
141.12
111,122.27

kg
kg
kg
m2
m2
m2

m3
kg
m3
liter
md
m.L

ml
ml
ml

0.6354

kg

63.54
0.88956
1.9062
13.44
33.6
1.6128
0.5376
0.4032

ml
m/d
m/d
m2
pc
kg
m/d
m/d

0
0
0
0
0
0
-

Bill of Quantity (BoQ)

by in tenderer (A1,A2,,An). Light items for cost estimation only by CDC,FP,OC.


Contribution
NSP, Afs
360.64
360.64
1,444.80
1,444.80
13,448.20
3,178.56
4,490.44
2,889.60
2,889.60
33,337.07

7,879.41
11,131.46
7,163.10
7,163.10

5,762.55

393.54
843.30
2,754.78
1,770.93
8,680.37

428.66
600.12
5,101.05
2,550.53
858.00
60.00
672.00
126.00
472.00
60.00
60.00
84.00
168.00
100.00
2,461.99

2,428.00
33.99

2,808.05

1,384.25
870.10
276.85
276.85
8,604.00
3,000.00
3,500.00
1,600.00
224.00
280.00
708.05

624.75
83.30
1,100.00
400.00
700.00

1,030.21
-

334.67
120.44
6.02
569.08
2,299.67
422.82
254.48
252.13
1,370.25
20,396.34

44.478
19062
622.692
667.17
7350.336
6720
112.896
376.32
141.12
111,122.27

Bill of Quantity (BoQ)


ID-number:
Province:
District:
Village:
Project type:
No-F

28-2802-0014 -2A
Bamyan
shebar
Gunbad
Canal for Settement basin
256

Title No. Norm/ A*


unit Norm No
A1

1.00

A2

A3

2.6

Unit cost
Afs

Total cost
Afs

Contribution
CDC, Afs

md

14.0

5496.4

5496.4

Site preparation, clearing site ect.

15.70

md

350.0

5496.4

5496.4

Foundation excavation

211.40

m3

175.0

36995.0

36995.0

Unskilled labour

105.70

md

350.0

36995.0

36995.0

Stone work for the foundation

144.96

m3

1628.9

236125.3

50736.0

Stone

144.96

m3

0.0

0.0

0.0

3.02 0.385

Sand

55.81

m3

1000.0

55809.6

0.0

3.05

77.7

Cement (M: 200, 1:5)

11263.39

kg

7.0

78843.7

0.0

3.07

0.5

Skilled labour on site

72.48

md

700.0

50736.0

0.0

3.08

Unskilled labour on site

144.96

md

350.0

50736.0

50736.0

Stone work for walls

139.52

m3

1628.9

139.52

m3

Stone

139.52

m3

0.0

0.0

0.0

4.02 0.385

Sand

53.72

m3

1000.0

53716.7

0.0

4.05

77.7

Cement (M: 200, 1:5)

10841.01

kg

7.0

75887.1

0.0

4.07

0.5

Skilled labour on site

69.76

md

700.0

48833.4

0.0

4.08

Unskilled labour on site

139.52

md

350.0

48833.4

43070.5

0.04

2.00

151.000

151.000

0.8

4.00
2
4.01

0.7

0.5

3.00
3.01

A4

Quantity Unit
392.60

2.01

151.0

Item
H
Site preparation

1.01

Diminsions
L
W

for M,H,P

151.000

0.6

0.6

0.77 for walls

227270.6

43070.5

A5

5.00

Pointing stone work


2

A6

A8

0.77 for walls

m2

202.5

47089.4

0.0

232.54

m2

2.33

m3

1000.0

2325.4

0.0

5.01

0.01

5.02

Cement (M:400, 1:3)

465.08

kg

7.0

3255.6

0.0

5.04

0.17

Skilled labour on site

39.53

md

700.0

27672.3

0.0

5.05

0.17

Unskilled labour on site

39.53

md

350.0

13836.1

geraval Levaling

24.16

m3

1014.0

24498.2

0.0

0.2 for floor

24.16

m3

geraval

24.16

m3

1000.0

24160.0

0.0

Unskilled labour on site

0.97

md

350.0

338.2

PCC

42.88

m3

3550.0

152238.2

0.0

Sand

6.00
1

A7

151.000

232.54

6.01

6.02

0.04

151.0

0.80

7.00
2

151.000

0.6

0.07 for on the walls

12.68

m3

151.000

1.00

0.1

30.20

m3

151.000

1.00

0.07 for floor

10.57

m3

10721.00

kg

7.0

75047.0

0.0

under the wall foundtion

7.01

250

cement

7.02

1.1

sand

47.17

m3

1000.0

47172.4

0.0

7.03

0.5

Skilled labour on site

21.44

md

700.0

15009.4

0.0

7.04

Unskilled labour on site

42.88

md

350.0

15009.4

palastering M :300 (1:4)

211.40

m2

205.0

43337.0

0.0

211.40

m2

422.80

kg

7.0

2959.6

0.0

8
2

151.000

0.70 in site

0.03

sand

6.34

m3

1000.0

6342.0

0.0

0.14

Skilled labour on site

29.60

md

700.0

20717.2

0.0

0.18

Unskilled labour on site

38.05

md

350.0

13318.2

0.0

773050.2

Total cost of (A1+A2+A3+A5+A6+A7+A8)

cement

136297.9

Bill of Quantity (BoQ)

Contribution
NSP, Afs
0.0
0.0
0.0
0.0
185389.3
0.0
55809.6
78843.7
50736.0
0.0
184200.1

0.0
53716.7
75887.1
48833.4
5762.9

47089.4

2325.4
3255.6
27672.3
13836.1
24498.2

24160.0
338.2
152238.2

75047.0
47172.4
15009.4
15009.4
43337.0

2959.6
6342.0
20717.2
13318.2

636752.3

28-2802-0014 -2A
Bamyan
shebar
Gunbad
Turbine Area for MHP Plant
256

ID No:
Province:
District:
Village:
Project purpose:

No-F
Title No.

Norm/ A*
unit Norm

A1 1.00
1.01

Diminsions

Item

No

4.8

2.6

0.8

0.5

Quantity Unit

Total cost

Afs

Afs

CDC, Afs

NSP, Afs

0.00

1,747.20

Site excavation

9.98

m3

175.00

1,747.20

Unskilled labour

5.0

md

350

1,747.20

6.278

m3

175

1,098.72

foundation excavation
2

3.1

0.8

0.6 for walls

2.976

m3

1.96

0.8

0.6 for basin

2.822

m3

1.00

0.8

0.6 for basin

0.480

m3

3.1

md

350

1,098.72

5.338

m3

1,628.90

8,694.42

0.5

Unskilled labour

A2 2.00

Stone work for the foundation

Contribution

Unit cost

1,747.20
0.00

1,098.72

1,098.72
0.00

8,694.42

3.1

0.8

0.6 for walls

2.976

m3

1.96

0.8

0.6 for basin

1.882

m3

1.00

0.8

0.6 for basin

0.480

m3

Stone

5.3

m3

0.00

0.00

0.00

2.02 0.385

Sand

2.1

m3

1,000.00

2,054.98

2,054.98

2.05

77.7

Cement (M: 200, 1:5)

414.7

kg

7.00

2,903.12

0.00

2,903.12

2.07

0.5

Skilled labour on site

2.7

md

700.00

1,868.16

0.00

1,868.16

2.08

Unskilled labour on site

5.3

md

350.00

1,868.16

5.338

m3

1,628.90

8,694.42

0.00

8,694.42

0.00

0.00

2.01

A3 3.00

Stone work for walls of TA

1,868.16

3.1

0.6

0.8 for walls

2.976

m3

2.0

0.6

0.80 for basin

1.882

m3

1.0

0.6

0.80 for basin

0.480

m3

Stone

5.3

m3

0.00

0.00

3.02 0.385

Sand

2.1

m3

1,000.00

2,054.98

3.05

77.7

Cement (M: 200, 1:5)

414.7

kg

7.00

2,903.12

0.00

2,903.12

3.07

0.5

Skilled labour on site

2.7

md

700.00

1,868.16

0.00

1,868.16

3.08

Unskilled labour on site

5.3

md

350.00

1,868.16

3.01

2,054.98

1,868.16

Westeg

A4 4.00

4.01

0.4

4.02

4.03

20%

Shuttering
2

3.1

1.0

0.8 Shuttering for walls


1 Shuttering for bsin walls

1.0

0.3 Shuttering for bsin walls

8.260

m2

5.0

m2

3.0

m2

0.3

1,413.50

11,675.51

0.00

11,675.51

0.00

4,956.00

Wooden plank

24.780

pcs

200.00

4,956.00

Wooden pole 4m long

16.52

pcs

300.00

4,956.00

0.05

Nail

0.413

kg

70.00

28.91

0.00

28.91

4.04

0.2

Skilled labour on site

1.652

md

700.00

1,156.40

0.00

1,156.40

4.05

0.2

Unskilled labour on site

1.652

md

350.00

578.20

4,956.00

578.20

A5

0.820

m3

1,014.00

831.48

0.8

m3

0.8

m3

1,000.00

820.00

820.00

Unskilled labour on site

0.033

md

350.00

11.48

11.48

Turbine Area RCC

1.005

m3

for Walls

0.397

m3

geraval Levaling
1
5.01

4.1

1.0

0.2 floor

geraval

5.03 0.04
A6 6.00

831.48

4,250.00

4,270.40

0.00

4,270.40

3.1

0.08

0.8

0.08

for basin Walls

0.240

m3

0.08

0.3

for basin Walls

0.024

m3

4.1

0.328

m3

0.5

0.040

m3

1.1

m3

1,000.00

1,105.28

0.00

1,105.28

0.08 Floor
0.08 Slab

6.01

1.1

Sandy gravel

6.02

350

Cement (M: 200, 1:5)

351.7

kg

7.00

2,461.76

0.00

2,461.76

6.03

0.5

Skilled labour on site

0.5

md

700.00

351.68

0.00

351.68

6.04

Unskilled labour on site

1.0

md

350.00

351.68

87.372

kg

71.41

6,239.26

0.00

6,239.26

19.63

ml

17.33

ml

for Walls @15cm c/c

23.00

ml

3.0 for Walls @15cm c/c


1.0 for floor @15cm c/c

21.00

ml

23.77

ml

21.67

ml

7.67

ml

7.67

ml

A7 7.00

No

L(m)

6.3

3.1

21.7

0.8

7.7

3.0

21.0

7.7

3.1

21.7

1.0

7.7

3.1 for floor @15cm c/c


1.0 for basin floor @15cm c/c

7.7

1.0 for basin floor @15cm c/c

1.0

0.5

for slab @15cm c/c

1.00

ml

1.0

0.5

for slab @15cm c/c

0.50

ml

Steel bar 10 mm

87.4

Kg

60.00

5,242.34

0.00

5,242.34

7.02 0.007

Wire 1 mm

0.6

Kg

80.00

48.93

0.00

48.93

7.03 0.012

Skilled labour on site

1.048

md

700.00

733.93

0.00

733.93

7.04 0.007

Unskilled labour on site

0.6

md

350.00

214.06

7.01

h(m) Steel working

351.68

0.8 for Walls @15cm c/c


3.1 for Walls @15cm c/c
1

0.61

Total cost of (A1+A2+A3+A4+A5+A6+A7)

0.00

43,251.4

214.06

43251.4

Bill of Quantity (BoQ)


ID-number 28-2802-0014 -2A
Province: Bamyan
District:
shebar
Village:
Gunbad
Project type:
Fore Bay for MHP Plant
256
No-F

Title No.
A1

1.00
1.01

A2

4.90

3.25

Item

Afs

6.55

1.49

222.95

0.64

md

350.00

222.95

222.95

15.911

m3

175.00

2,784.48

2,784.48

5.445

m3

9.170

m3

0.87 for falshcon place

1.296

m3

Unskilled labor

7.96

md

350.00

2,784.48

2,784.48

29.324

m3

1,628.9

47,766.03

10,263.44

0.6 for fundation


0.70 2.81 for short walls

6.29

m3

6.49

m3

0.70 2.81 for long wall


0.70 2.11 for bufet wall

8.85

m4

6.65

m3

0.50 0.60 for falshcon wall


0.50 0.60 for falshcon wall

0.45

m3

0.60

m3

1.65 1.00 for site


1
0.7 for Fundation
1

Stone work

0.80

1.65

4.50

4.50

1.49

1.00

NSP, Afs

222.95

3.00
6.55

CDC, Afs

14.00

0.5
2

Afs

Contribution

md

Excavation
3.30

Total cost

15.93

Site preparation
Unskilled labor

Quantity Unit Unit cost

0.04

0.60

A4

Diminsions

2.00

2.01
A3

Norm
A* Norm
/ unit
No

0.8

3.01

3.02

0.39

3.05

77.7

Cement (M: 200, 1:5)

3.07

0.5

3.08

Stone including transportation

6.55

m3

1,000

11,289.78

kg

7.00

15,949.38

15,949.38

Skilled labor on site

14.66

md

700.00

10,263.44

10,263.44

Unskilled labor on site

29.32

md

350.00

10,263.44

10,263.44

1.827

m3

3,550.0

6,484.43

639.31

5,845.12

On the walls

0.52

m3

0.1 under the foundtion

1.31

PCC-M200
0.6

11.29

4.00
6.15

m3

2278.48

Sand

29.32

37,502.59

0.07

4.01

1.1

Sandy gravel

4.04

250

Cement (M:120, 1:6)

4.06

0.5

4.07

11,289.78

2.009

m3

1,000.0

2,009.26

2,009.26

456.650

kg

7.00

3,196.55

3,196.55

Skilled labor on site

0.913

md

700.00

639.31

639.31

Unskilled labor on site

1.827

md

350.00

639.31

639.31

A5

A6

A7

A8

1.292

m3

1.1

m3

0.2

m3

geraval
Unskilled labour on site

1.3

In site Plastering Mortar (1:3)

geraval Levaling

5.01

5.03

0.04

3.30

1.65

1.49

0.68

6.00

6.01

0.03

6.02

6.03

0.14

6.04

0.18
Westeg

7.00
Westeg

7.01

0.4

7.02

7.03

0.05

7.04

0.2

7.05

0.2

8.00

6.60

3.300

0.2 floor
0.2 for falshcon floor

2.74 for for three wall


2.04 for bufet wall
Sand

1,014.0

1,309.72

18.08

1,291.64

m3

1,000.0

1,291.64

1,291.64

0.052

md

350.00

18.08

18.08

24.816

m2

205.00

5,087.28

1,563.41

18.084

m2

6.732

m2

0.74

m3

1,000.0

744.48

744.48

50

kg

7.00

347.42

347.42

md

700.00

2,431.97

2,431.97

md

350.00

1,563.41

1,563.41

26.604

m2

1,413.5

37,604.75

1,862.28

18.084

m2

6.732

m2

Cement

20%

Skilled labor on site


Unskilled labor on site
Shuttering
1

6.60

3.300

2.74 for for three wall


2.04 for bufet wall

1.490

0.60 for falshcon wall

20%

3,523.87

35,742.47

1.788

m2

Wooden plank

79.812

pcs

200.00

15,962.40

15,962.40

Wooden pole 4m long

53.2080

pcs

300.00

15,962.40

15,962.40

Nail

1.330

kg

70.00

93.11

93.11

Skilled labor on site


Unskilled labor on site

5.321

md

700.00

3,724.56

3,724.56

5.321

md

350.00

1,862.28

1,862.28

71.41

20,084.11

689.06

19,395.05

No

L(m) w(m) h(m) Steel working For forbay

281.251

kg

19

6.60

127.16

ml

45

2.74

2.74 for three @15cm c/c


6.60 for three @15cm c/c

123.30

ml

15

3.30

ml

2.04

2.04 for bufet wall @15cm c/c


3.30 for bufet wall @15cm c/c

48.18

23

46.92

ml

12

3.30

1.65

for floor @15cm c/c

39.60

ml

23

1.65

3.30

for floor @15cm c/c

37.95

ml

1.00

ml

0.60

0.60 four wall for falshcon l @ 15 cm C/C5.00


1.00 four wall for falshcon @ 15 cm C/C4.60

1.49

1.00

for falshcon floor @ 15 cm C/C

11.42

ml

11

1.00

1.49

for falshcon floor @ 15 cm C/C

10.93

ml

0.60

0.60

for flashcon slab @ 15cm C/C

3.00

ml

0.60

0.60

for flashcon slab @ 15cm C/C

3.00

ml

281.25

Kg

60.00

16,875.04

16,875.04

Kg

80.00

157.50

157.50

2,362.51

ml

8.02

0.61

8.04

0.01

Wire 1 mm

2.0

8.05

0.01

3.4

md

700.00

2,362.51

8.06

0.01

Skilled labor on site


Unskilled labor on site

2.0

md

350.00

689.06

Steel bar diameter 10 mm

689.06

A9

9.00

4,250.0

10,017.12

m3

1,000.0

2,592.67

824.9

kg

7.00

5,774.58

5,774.58

1.178

md

700.00

824.94

824.94

Unskilled labor on site

2.4

md

350.00

824.94

824.94

Pointing stone work

27.948

202.50

5,659.47

1,662.91

15.62

m2

12.33

m2

0.279

m3

1,000.0

279.48

279.48

55.896

kg

7.00

391.27

391.27

4.751

md

700.00

3,325.81

3,325.81

4.751

md

350.00

1,662.91

RCC work

9.01

1.1

9.04

350

9.06

0.5

9.07

6.60

0.07 2.74

3.30

0.07 2.04

3.30

1.65 0.07

1.00

0.60 0.07

1.49

1.00 0.07

0.60

1.20 0.07

0.01

10

10

0.17

10

0.17

for bufet wall


for floor
for flashcon wall
for flashcon floor
for flashcon slab
Sandy gravel
Cement (M: 200, 1:5)
Skilled labor on site

A10 10.00

110

for three walls

2.85

2.74

4.50

2.74

Total cost of (A1+...+A11)

for tow walls


for one wall
Sand
Cement (M:400, 1:3)
Skilled labour on site
Unskilled labour on site

2.357

m3

1.266

m3

0.471

m3

0.381

m3

0.084

m3

0.104

m3

0.050

m3

2.6

137020.34

824.94

9,192.18

2,592.67

1,662.91

20530.9

3,996.56

116489

Bill of Quantity (BoQ)


ID-number: 28-2802-0014 -2A
Province: Bamyan
District: shebar
Village: Gunbad
Project type: Settelment basin
N-F
256
Bold items to be filled by in tenderer (A1,A2,,An). Light items for cost estimation only by CDC,FP,OC.
Item
Quantity Unit Unit cost Total cost
Diminsions
Title No. Norm/ A*
unit Norm No
A1

1.00
1.01

A2

A4

10

4.90

Afs

0.04

Afs

49.00

md

14.00

686.00

2.0

md

350.00

686.00

Foundation excavation

17.150

m3

175.00

3,001.25

Site preparation
Site preparation, clearing site ect.

2.00

2.01
A3

10.0

0.7

for wall

14.000

m3

2.25

0.7

for wall

3.150

m3

8.6

md

350.00

3,001.25

Stone work for the foundation

11.760

m3

1,628.90

19,155.86

0.5

Unskilled labour

3.00
2

10.0

0.8

0.6

wall

9.600

m3

2.25

0.8

0.6

wall

2.160

m3

Stone

11.8

m3

3.02

0.385

Sand

4.528

m3

1,000.00

4,527.60

3.05

77.7

Cement (M: 200, 1:5)

913.8

kg

7.00

6,396.26

3.07

0.5

Skilled labour on site

5.9

md

700.00

4,116.00

3.08

Unskilled labour on site

11.8

md

350.00

4,116.00

Stone work for walls

19.698

m3

1,628.90

32,086.07

10.000

0.6

1.34 for walls

16.080

m3

2.25

0.6

1.34 for wall

3.618

m3
-

CDC, Afs

3.01

4.00

Contribution

4.01

Stone

19.698

m3

4.02

0.385

Sand

7.58

m3

1,000.00

7,583.7

4.05

77.7

Cement (M: 200, 1:5)

1,530.5

kg

7.00

10,713.7

4.07

0.5

Skilled labour on site

9.8

md

700.00

6,894.3

4.08

Unskilled labour on site

19.7

md

350.00

6,894.3

A5

5.00

Pointing stone work

A8

m2

202.50

6,648.08

10.000

1.34 for walls

26.800

m2

2.250

1.34 for wall

6.030

m2

Sand

0.3

m3

1,000.00

328.30

5.01

0.01

5.02

Cement (M:400, 1:3)

65.7

kg

7.00

459.62

5.04

0.17

Skilled labour on site

5.6

md

700.00

3,906.77

5.05

0.17

Unskilled labour on site

5.6

md

350.00

1,953.39

7.447

m3

1,014.00

7,551.36

A6

A7

32.830

geraval Levaling
0.74

10.000 3.30

0.2 floor

6.600

m3

2.29

1.970

0.2 floor

0.847

m3

7.4

m3

1,000.00

7,447.10

Unskilled labour on site

0.298

md

350.00

104.26

PCC

3.479

m3

3,550.00

12,350.45

6.01

6.03

0.04

2.15

geraval

7.00
2

10.000

0.6

0.07 for on the walls

0.840

m3

2.250

0.6

0.07 for walls

0.189

m3

10.000 1.00

0.1

under the foundtion

2.000

m3

2.250

0.1

under the foundtion

0.450

m3

10.000 3.30

0.07 for floor

2.310

m3

1.970

0.07 for floor

0.296

m3

869.8

kg

7.00

6,088.25

1.00

2.15

7.01

250

cement

7.02

1.1

sand

3.8

m3

1,000.00

3,826.90

7.03

0.5

Skilled labour on site

1.7

md

700.00

1,217.65

7.04

Unskilled labour on site

3.5

md

350.00

1,217.65

27.902

m2

205

m2

8.00

palastering M :300 (1:4)

8.01

8.02

10.000

1.27 in site

25.400

1.970

1.27 in site

2.502

5,719.89

0.00

cement

55.804

kg

7.00

390.63

0.00

0.03

sand

0.837

m3

1,000.00

837.06

0.00

8.03

0.14

Skilled labour on site

3.906

md

700.00

2,734.39

0.00

8.04

0.18

Unskilled labour on site

5.022

md

350.00

1,757.82

87198.96

Total cost of (A1+A2+A3+A5+A6+A7+A8)

Bill of Quantity (BoQ)

Contribution
NSP, Afs
686.00
686.000
3,001.25

3,001.25
19,155.86

4,527.60
6,396.26
4,116.00
4,116.00
32,086.07

7,583.73
10,713.74
6,894.30
6,894.30

6,648.08

328.30
459.62
3,906.77
1,953.39
7,551.36

7,447.10
104.26
12,350.45

6,088.25
3,826.90
1,217.65
1,217.65
5,719.89

390.63
837.06
2,734.39
1,757.82

87199

Bill of Quantity (BoQ)


ID-number: 28-2802-0014 -2A
Province: Bamyan
District: shebar
Village: Gunbad
Project type: Spillway for sataling basine
256
No-F
Title
A1

No.
1.00
1.01

A2

A4

Diminsions
No

2.60

0.04

Item

Quantity

Unit

H
Site preparation
Site preparation, clearing site ect.

2.00

2.01
A3

Norm/ A*
unit Norm

for M,H,P

Foundation excavation

Unit cost

Total cost

Afs

Afs

Contribution
CDC, Afs

13.00

md

14.00

182.00

182.00

0.5

md

350.00

182.00

182.00

6.960

m3

175.00

1,218.00

1,218.00

5.00

0.60 for canal walls foundation

6.000

m3

1.00

0.3

0.80 for impervious foundation

0.960

m3

3.5

md

350.00

1,218.00

1,218.00

5.760

m3

1,628.90

9,382.46

2,016.00

0.5

Unskilled labour

3.00

Stone work for the foundation


2

5.00

0.8

0.60 for canal wall foundation

4.800

m3

1.00

0.3

0.80 for impervious foundation

0.960

m3

3.01

Stone

5.8

m3

3.02

0.385

Sand

2.22

m3

1,000.00

2,217.60

3.05

77.7

Cement (M: 200, 1:5)

447.6

kg

7.00

3,132.86

3.07

0.5

Skilled labour on site

2.9

md

700.00

2,016.00

3.08

Unskilled labour on site

5.8

md

350.00

2,016.00

2,016.00

Stone work for walls

7.620

m3

1,628.90

12,412.22

2,667.00

7.620

m3

4.00
2

5.00

0.60

1.27 for canal walls

4.01

Stone

7.6

m3

4.02

0.385

Sand

2.934

m3

1,000.00

2,933.70

4.05

77.7

Cement (M: 200, 1:5)

592.1

kg

7.00

4,144.52

4.07

0.5

Skilled labour on site

3.8

md

700.00

2,667.00

4.08

Unskilled labour on site

7.6

md

350.00

2,667.00

2,667.00

A5

5.00
2

5.000

2,571.75

12.700

m2

Sand

0.1

755.65

m3

1,000.00

127.00

0.01

5.02

Cement (M:400, 1:3)

25.4

kg

7.00

177.80

5.04

0.17

Skilled labour on site

2.2

md

700.00

1,511.30

5.05

0.17

Unskilled labour on site

2.2

md

350.00

755.65

755.65

geraval Levaling

0.80

m3

1,014.00

811.20

11.20

0.8

m3

geraval

0.8

m3

1,000.00

800.00

Unskilled labour on site

0.0

md

350.00

11.20

11.20

1.210

m3

3,550.00

4,295.50

423.50

6.01

6.03

0.04

5.00

0.800

0.2 for canal floor

7.00

PCC
2

5.00

0.6

0.07 for on the canal walls

0.420

m3

5.00

1.00

0.07 for canal floor

0.350

m3

1.00

0.10

1.1

for step

0.440

m3

302.5

kg

7.00

2,117.50

1.3

m3

1,000.00

1,331.00

0.6050

md

700.00

423.50

1.2

md

350.00

423.50

423.50

5.280

m2

1,413.50

7,463.28

369.60

5.280

m2

Wooden plank

15.840

pcs

200.00

3,168.00

Wooden pole 4m long

10.5600

pcs

300.00

3,168.00

7.01

250

cement

7.02

1.1

sand

7.03

0.5

Skilled labour on site

7.04

Unskilled labour on site

8.00

Westeg

Shuttering

Westeg

A9

202.50

5.01

A8

m2

1.27 for canal walls

A6

A7

12.700

Pointing stone work

20%

1.000

1.10 for stap

8.01

0.4

8.02

8.03

0.05

Nail

0.264

kg

70.00

18.48

8.04

0.2

Skilled labor on site

1.056

md

700.00

739.20

8.05

0.2

Unskilled labor on site

1.056

md

350.00

369.60

369.60

palastering M :300 (1:4)

12.000

m2

205

12.000

m2

cement

24.000

kg

9.00
2

5.00

1.20 in site the canal walls

2,460.00

756.00

7.00

168.00

0.00

360.00

0.00

9.01

9.02

0.03

sand

0.360

m3

1,000.00

9.03

0.14

Skilled labour on site

1.680

md

700.00

1,176.00

0.00

9.04

0.18

Unskilled labour on site

2.160

md

350.00

756.00

756.00

40,796

8398.95

Total cost of (A1+A2+A3+A5+A6+A7+A8+A9)

Bill of Quantity (BoQ)

Contribution
NSP, Afs
-

7,366.46

2,217.60
3,132.86
2,016.00
9,745.22

2,933.70
4,144.52
2,667.00
-

1,816.10

127.00
177.80
1,511.30
800.00

800.00
3,872.00

2,117.50
1,331.00
423.50
7,093.68

3,168.00
3,168.00
18.48
739.20
1,704.00

168.00
360.00
1,176.00
0.00

32397.5

Bill of Quantity (BoQ)


ID-number:
28-2802-0014 -2A
Province:
Bamyan
District:
shebar
Village:
Gunbad
Project type:
garavaltiraps
256
No-F
Diminsions
Title No. Norm A*
/ unit Norm No
L
W
A1

A2

1.00

A3

Quantity Unit

7.6

Unit cost
Afs

Total cost
Afs

Contribution
CDC, Afs

76.0

md

14.00

1,064.00

1,064.00

1.01 0.04

Site preparation, clearing site ect.

3.0

md

350.00

1,064.00

1,064.00

2.00

Foundation excavation

21.504

m3

175.00

3,763.20

3,763.20

10

0.7

for wall

14

2.81

0.7

for inlet

3.934

2.55

0.7

for outlet

3.57

Unskilled labour

10.8

md

350.00

3,763.20

3,763.20

14.746

m3

1,628.90

24,019.11

5,160.96

0.5

3.00

Stone work for foundation


2

10

0.8

0.6

for wall

9.6

m3

2.810 0.80

0.60 for inlet

2.6976

m3

2.550 0.80

0.60 for outlet

2.448

m3

Stone

14.7

m3

3.02 0.385

Sand

5.7

m3

1,000.00

5,677.06

3.05 77.7

Cement (M: 200, 1:5)

1,145.7

kg

7.00

8,020.13

3.07

0.5

Skilled labour on site

7.4

md

700.00

5,160.96

3.08

Unskilled labour on site

14.7

md

350.00

5,160.96

5,160.96

Stone work for walls

23.040

m3

1,628.90

37,529.86

8,064.00

3.01

A4

10

Item
Site preparation

2.01

for M,H,P

4.00

4.01

10

0.6

1.25 for wall

15

2.810

0.6

1.25 for inlet

4.2

2.550

0.6

1.25 for outlet

3.8

Stone

23.0

m3

4.02 0.385

Sand

8.9

m3

1,000.00

8,870.40

4.05 77.7

Cement (M: 200, 1:5)

1,790.2

kg

7.00

12,531.46

4.07

0.5

Skilled labour on site

11.5

md

700.00

8,064.00

4.08

Unskilled labour on site

23.0

md

350.00

8,064.00

8,064.00

A5

A6

5.00

Pointing stone work

m2

10

1.25 for wall

25

2.81

1.25 for inlet

7.025

m2

2.55

1.25 for outlet

6.375

m2

202.50

7,776.00

2,284.80

m2

5.01 0.01

Sand

0.4

m3

1,000.00

384.00

5.02

Cement (M:400, 1:3)

76.8

kg

7.00

537.60

5.04 0.17

Skilled labour on site

6.5

md

700.00

4,569.60

5.05 0.17

Unskilled labour on site

6.5

md

350.00

2,284.80

36.250

m2

205

palastering M :300 (1:4)


2

10.00

1.18 for wall

23.600

m2

2.81

1.18 for inlet

6.632

m2

2.55

1.18 for outlet

6.018

m2

cement

72.499

kg

7.00

2,284.80

7,431.17

2,283.72

507.49

0.00

0.03

sand

1.087

m3

1,000.00

1,087.49

0.00

0.14

Skilled labour on site

5.075

md

700.00

3,552.46

0.00

0.18

Unskilled labour on site

6.525

md

350.00

2,283.72

2,283.72

geraval Levaling

12.000

m3

1,014.00

12,168.00

168.00

12.00

m3

0.92

m3

0.42

m3

geraval

12.0

m3

1,000.00

12,000.00

7.02 0.04

Unskilled labour on site

0.480

md

350.00

168.00

168.00

8.00

PCC

8.033

m3

3,550.00

28,517.01

2,811.54

A7

7.01

A8

38.400

10.00

6.0

1.32

3.5

0.60

3.5

for floor
0.2 for inlet floor
0.2 for outlet floor
0.2

10.00

6.0

0.07 for floor

4.200

m3

area

1.32

3.5

0.07

for inlet

0.323

m3

area

0.60

3.5

0.07

for outlet

0.147

m3

11.84

0.6

0.07 for on the walls

0.995

m3

11.84

0.1

2.368

m3

2,008.2

kg

7.00

14,057.68

for under the foundtion

8.01

250

cement

8.02

1.1

sand

8.8

liter

1,000.00

8,836.26

8.03

0.5

Skilled labour on site

4.0

md

700.00

2,811.54

8.04

Unskilled labour on site

8.0

md

350.00

2,811.54

2,811.54

Total cost of (A1+A2+A3+A5+A6)

122,268.3

25,600.22

Bill of Quantity (BoQ)

Contribution
NSP, Afs
-

18,858.15

5,677.06
8,020.13
5,160.96
29,465.86

8,870.40
12,531.46
8,064.00
-

5,491.20

384.00
537.60
4,569.60
5,147.44

507.49
1,087.49
3,552.46
0.00
12,000.00

12,000.00
25,705.47

14,057.68
8,836.26
2,811.54
-

96,668.1

Bill of Quantity (BoQ)


ID-number:
Province:
District:
Village:
Project type:
N-F

28-2802-0014 -2A
Bamyan
shebar
Gunbad
Canal for garaval tiraps
256

Title No. Norm A*


/ unit Norm No
A1

1.00

for M,H,P

Estimated total project cost in Afs. =


Bold items to be filled by in tenderer (A1,A2,,An). Light items for cost estimation only by CDC,FP,OC.
Item
Diminsions
Contribution
Quantity Unit Unit cost Total cost
L
W
H
Afs
Afs
CDC, Afs
NSP, Afs
49.00

2.60

127.40

md

14.00

1,783.60

1,783.60

5.1

md

350.00

1,783.60

1,783.60

68.600

m3

175.00

12,005.00

12,005.00

34.3

md

350.00

12,005.00

12,005.00

47.040

m3

1,628.90

76,623.5

16,464.00

Stone

47.0

m3

3.02 0.39

Sand

18.1

m3

1,000.00

18,110.40

18,110.40

3.05 77.7

Cement (M: 200, 1:5)

3,655.0

kg

7.00

25,585.06

25,585.06

3.07

0.5

Skilled labour on site

23.5

md

700.00

16,464.00

16,464.00

3.08

Unskilled labour on site

47.0

md

350.00

16,464.00

16,464.00

Stone work for walls

54.120

m3

1,628.90

88,156.1

18,942.00

walls for flood time

58.800

m3

Site preparation

1.01 0.04
A2

2.00
2.01

A3

A4

49.00

0.7

0.5

3.00
3.01

Site preparation, clearing site ect.


Foundation excavation
Unskilled labour
2

49.00

0.8

0.6

4.00

Stone work for the foundation

60,159.46
-

69,214.1

49.00

0.6

1.00

-1

39.00

0.6

0.20 over floow

4.680

m3

Stone

54.1

m3

4.02 0.39

Sand

20.8

m3

1,000.00

20,836.20

20,836.20

4.05 77.7

Cement (M: 200, 1:5)

4,205.1

kg

7.00

29,435.87

29,435.87

4.07

0.5

Skilled labour on site

27.1

md

700.00

18,942.00

18,942.00

4.08

Unskilled labour on site

54.1

md

350.00

18,942.00

4.01

18,942.00

A5

A6

5.00

m2

walls for flood time

98.000

m2

202.50

13,527.00

3,974.60

9,552.40

49.00

1.00

-1

39.00

0.80 over floow

-31.200

m2

5.01 0.01

Sand

0.7

m3

1,000.00

668.00

668.00

5.02

Cement (M:400, 1:3)

133.6

kg

7.00

935.20

935.20

5.04 0.17

Skilled labour on site

11.4

md

700.00

7,949.20

7,949.20

5.05 0.17

Unskilled labour on site

11.4

md

350.00

3,974.60

3,974.60

6.00

geraval Levaling

7.8

m3

1,014.00

7,949.76

109.76

7,840.00

7.840

m3

geraval

7.8

m3

1,000.00

7,840.00

7,840.00

6.03 0.04

Unskilled labour on site

0.3

md

350.00

109.76

109.76

7.00

PCC

17.346

m3

3,550.00

61,578.30

6,071.10

6.01

A8

66.800

A7

Pointing stone work

49.00

0.80

0.2 floor

49.00

0.6

0.07 for on the walls

4.116

m3

49.00

1.00

0.07 for floor

3.430

m3

49.00

1.00

0.1

9.800

m3

4,336.5

kg

7.00

30,355.50

under the wall Foundation

55,507.20

250

cement

7.02

1.1

sand

19.1

m3

1,000.00

19,080.60

19,080.60

7.03

0.5

Skilled labour on site

8.7

md

700.00

6,071.10

6,071.10

7.04

Unskilled labour on site

17.3

md

350.00

6,071.10

83.340

m2

205

8.00

8.01

palastering M :300 (1:4)

30,355.50

6,071.10

17,084.70

5,250.42

11,834.28

49.00

0.93 for in side

91.140

m2

-1

39.00

0.20 over floow

-7.800

m2

166.680

kg

7.00

1,166.76

0.00

1,166.76

cement

8.02 0.03

sand

2.500

m3

1,000.00

2,500.20

0.00

2,500.20

8.03 0.14

Skilled labour on site

11.668

md

700.00

8,167.32

0.00

8,167.32

8.04 0.18

Unskilled labour on site

15.001

md

350.00

5,250.42

5,250.42

0.00

278,707.9

64,600.48

214,107.4

Total cost of (A1+A2+A3+A5+A6+A7+A8)

ID-number:
Province:
District:
Village:
Project type:
No-F
Title No. Nor
m/
unit
A1 1.00
A2

Diminsions

A*
Norm No
1

39.0

1.00

Item

2.6

1.00

0.6

1.00

Total cost

Afs

Afs

Contribution
CDC, Afs

md

14.00

546.00

546.00

1.6

md

350.00

546.00

546.00

20.800

m3

175.00

3,640.00

3,640.00

0.7 for canal foundation


1 for impervious foundatoin

18.200

m3

1.200

m3

0.7 for basin foundtion

1.400

m3

Unskilled labour

10.4

md

350.00

3,640.00

3,640.00

Stone work for the foundation

6.960

m3

1,628.90

11,337.14

2,436.00

canal walls for Spilway foundation 4.800


1.200
for impervious foundation

Foundation excavation
5.0

Unit cost

39.00

Site preparation

2.00
2

Quantity Unit

H
Site preparation, clearing site ect.

0.5

3.00
2

5.0

0.8

0.6

1.00

0.6

1.00

0.8

Stone

7.0

m3

3.02 0.39

Sand

2.7

m3

1,000.0

2,679.60

3.05 77.7

Cement (M: 200, 1:5)

540.8

kg

7.0

3,785.54

3.07

0.5

Skilled labour on site

3.5

md

700.0

2,436.00

3.08

Unskilled labour on site

7.0

md

350.0

2,436.00

2,436.00

Stone work for walls

7.200

m3

1,628.90

11,728.08

2,520.00

1.00 for canal walls


1.50 for canal wall

1.200

3.600

1.00 for canal wall


1.00 for basin wall

1.200

m3

1.200

Stone

7.2

m3

4.02 0.39

Sand

2.8

m3

1,000.00

2,772.00

4.05 77.7

Cement (M: 200, 1:5)

559.4

kg

7.00

3,916.08

4.07

0.5

Skilled labour on site

3.6

md

700.00

2,520.00

4.08

Unskilled labour on site

7.2

md

350.00

2,520.00

4.00

4.01

1.0

0.6

2.0

0.6

1.0

0.6

1.00

0.6

0.6 for basin foundtion

0.960

3.01

A4

for M,H,P

1.01 0.04

2.01
A3

28-2802-0014 -2A
Bamyan
shebar
Gunbad
Spillway for geraval tiraps
256

2,520.00

A5

5.00
2
2
2
2

1.0
2.0
1.0
1.00

1.00
1.50
1.00
1.00

5.01 0.01
5.02 2
5.04 0.17
5.05 0.17
A6
2
2

A7

A8

0.2
0.2

6.01 1
6.02 0.04
7.00
2
2
2
2
1
2

A8

5.0
0.80
39.00 1.00

7.01 250
7.02 1.1
7.03 0.5
7.04 1
8.00 Westeg
Westeg 20%
8.01 0.4
8.02 2
8.03 0.05
8.04 0.2
8.05 0.2
8

2
2
2
2

5.0
5.0
5.0
1.00
39.0
1.00

1.00

1.0
2.0
1.0
1.00

8.01 2
8.02 0.03
8.03 0.14
8.04 0.18
Total cost of (A1+A2+A3+A5+A6+A7)

0.6
1.00
1.00
0.10
1.00
1.00

0.07
0.07
0.1
1.1
0.07
0.1

Pointing stone work


for out of canal walls
for out of canal walls
for out of canal walls
for basin wall
Sand
Cement (M:400, 1:3)
Skilled labour on site
Unskilled labour on site
geraval Levaling
for canal floor
for basin floor
geraval
Unskilled labour on site
PCC
for on the canal walls
for canal floor
under the canal foundtion
for step
for Basin floor
under the basin wall foundtion
cement
sand
Skilled labour on site
Unskilled labour on site
Shuttering

1.10 for stap


Wooden plank
Wooden pole 4m long
Nail
Skilled labor on site
Unskilled labor on site
palastering M :300 (1:4)
0.93 in site canal wall
1.43 in site canal wall
0.93 in site canal wall
1.00 in Basin wall
cement
sand
Skilled labour on site
Unskilled labour on site

2.000
2.000
6.000
2.000
2.000
0.0
4.0
0.3
0.3
17.200
1.60
15.60
17.2
0.688
5.270
0.420
0.700
1.000
0.220
2.730
0.200
1,317.5
5.8
2.6350
5.3
2.640
2.640
7.920
5.2800
0.132
0.528
0.528
11.440
1.860
5.720
1.860
2.000
22.880
0.343
1.602
2.059

m2
m
m
m3
m
m3
kg
md
md
m3
m3
m3
m3
md
m3
m3
m3
m3
m3
m3
m3
kg
m3
md
md
m2
m2
pcs
pcs
kg
md
md
m2
m2
m2
m2
kg
m3
md
md

202.50

405.00

119.00

1,000.00
7.00
700.00
350.00
1,014.00

20.00
28.00
238.00
119.00
17,440.80

119.00
240.80

1,000.00
350.00
3,550.00

17,200.00
240.80
18,708.50

240.80
1,844.50

7.00
1,000.00
700.00
350.00
1,413.50

9,222.50
5,797.00
1,844.50
1,844.50
3,731.64

1,844.50
184.80

200.00
300.00
70.00
700.00
350.00
205

1,584.00
1,584.00
9.24
369.60
184.80
2,345.20

184.80
720.72

160.16
343.20
1,121.12
720.72

0.00
0.00
0.00
720.72

7.00
1,000.00
700.00
350.00
-

69,882.36

12,251.8

Contribution
NSP, Afs
-

8,901.14

2,679.60
3,785.54
2,436.00
9,208.08

2,772.00
3,916.08
2,520.00
-

286.00

20.00
28.00
238.00
17,200.00

17,200.00
16,864.00

9,222.50
5,797.00
1,844.50
3,546.84
1,584.00
1,584.00
9.24
369.60
1,624.48

160.16
343.20
1,121.12
0.00
57,630.54

Bill of Quantity (BoQ)


ID-number
Province:
District:
Village:
Project type:
No-F=
256

28-2802-0014 -2A
Bamyan
shebar
Gunbad
Ancar bolack

Estimation total project cost in Afs. =

Cost of forebay in Afs.=


Bold items to be filled in by tenderer (A1,A2,,An). Light items for cost estimation only by CDC,FP,OC.
Title No. Norm/ A*
Diminsions
Item
Quantity Unit
Unit cost
L
W
unit Nor No
H
Afs
A1 1.00
1.01

2.1

0.04

A2 2.00

2.01

2.1

2.100

0.5

3.01

2.1

1.0

14.00

29.40

29.40

Unskilled labor

0.08

md

350.00

29.40

29.40

Excavation

3.15

m3

175.00

551.25

551.25

1.050

m3

2.100

m3

1.58

md

350.00

551.25

551.25

0.420

m3

1,014.00

425.88

5.88

0.4

m3

1,000.00

420.00

0.017

md

350.00

5.88

5.88

3.39

m3

3,550.00

12,022.67

1,185.33

2.25

m3

Fundation Excavation

0.2 floor

geraval

3.03 0.04

Unskilled labour on site


A4 4.00 For bend less then45(2*(DI Pen/300) PCC-M200
1

1.500

Contribution
CDC, Afs
NSP, Afs

md

geraval Levaling
1

2.10

Unskilled labor

A3

Total cost
Afs

Site preparation

0.500 site Excavation


0.5

Date:

1.5

420.00

0.420
-

420.00
10,837.33

4.01

1.1

Sandy gravel

3.725

m3

1,000.00

3,725.33

3,725.33

4.02

250

Cement (M:120, 1:6)

846.67

kg

7.00

5,926.67

5,926.67

4.03

0.5

Skilled labor on site

1.693

md

700.00

1,185.33

1,185.33

4.04

Unskilled labor on site


1.500 Shuttering

3.387

md

350.00

1,185.33

1,185.33

4.50 m2

1,413.50

6,360.75

315.0

6,045.75

0.02 Wooden plank

13.500 pcs

200.00

2,700.00

2,700.00

9.0000 pcs

300.00

2,700.00

2,700.00

15.75

A5 5.00
5.01

Westeg2
0.4 ###

5.02

5.03

0.05

5.04
5.06

1.500
2

0.2

Wooden pole 4m long

Nail

0.225

kg

70.00

15.75

0.2

Skilled labor on site

0.900 md

700.00

630.00

630.00

0.2

Unskilled labor on site

0.900 md

350.00

315.00

315.00

Total cost of (A1+...+A4+A5)


FOR one PC

19389.95

2086.86

17303.08

19389.95

2086.86

17303.08

) ( :
No-F 256
28-2802-0014 - 2A

A
1
2
3
4
5
6

B
1
2
3
4
5
6
8
11
C
1
2

Civil Work for MHP project:


Construction cost of weir
Construction of Canal
Construction of Settlement Basin
Construction of Fore Bay
Construction of Power House
Construction of spill way
Construction cost of Anc bolack
TOTAL
Mechanical with hydraulic Work :
Construction Turbine whith pully for 8 Kw
paghecening Generator whith pully 10 kw (single phase)
Construction Penstock d=16(0.4m(
Construction penstock nut & bult
construction Penstock bend d=16(0.4m(
construction Airvent pip(Di=22mm)
construction Trahsrack / size (221X 70 ,104X161)cm complete with
fram
costruction water spill way gate(55X70, 70X138) cm&(100X171) cm
TOTAL
Electrical Work for MHP project:
Installation of Min Lin
Other works

Gunbad

Bamyan

Shebar

10

11

12

UNIT RATE OF MATERIAL & LABOUR :


Row

Description
Rate Afs.
Skilled Labour
500
Unskilled Labour
250
Sand
300
Aggregate
Cement
5
Stone
500
Bond Stone
Soil
100
Tor Steel
50
Binding rod
80
Local wood
Nail
70
Primer
Enamel
CGI sheet
250
8mm. nut bolt
10
J-hooh
0
Bitiumen washer
0
GI sheet
0
Salwood
Wooden Beam
120
Wooden Planks
80
Reed
rening gutlen
100
Straw
10
Woode
3000
Woode
500
Door
2000
31 Glue (wood)
200
32 Glasses
200
Lock for door
120
Hinge 3 inches, 3 for each door
Hinge 2 inches
Hard ware for windows
wooden plate 1x2
Marble powder
8
powder paint
120
solt
5
Oil paint
130
oil
35
shovel with handl
100
pickax with handl
200
slodge hammer with handl 500
wheel barrow
1500
Rubber bucket
60
Rope
20
Personal
300
Wooden Beam D=30
100
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30

Unit
No.
No.
Cum.
Cum.
Kg.
Cum.
Cum.
Cum.
Kg.
Kg.
Cum.
Kg.
Lt.
Lt.
Sqm.
No.
No.
No.
Rm.
Cum.
M.L
Pc
Sqm.
pc
Kg.
Cum.

4m
400

Kg.
Sqm.
pc
60
50
20
10
lkg
Kg.
Kg.
Kg.
Kg.

pcs
pair
pair
pcs
pcs

Water regulator gate


15000
Turbine whith pully for 10 Kw
Generator whith pully 10 kw (theer phase)
Penstock d=20(0.5m(
penstock nut & bult
Penstock bend d=20(0.5m(
Boiller 100 liter
Airvent pip(Di=139mm)
Expansin joint
overhead condudtor d= 50mm
overhead condudtor d= 35mm
overhead condudtor d= 25mm
overhead condudtor d= 16mm
insulator& shackle sets
Cross -arms& poleclamps
Stay Rads & Wair
Ertingscolls ,colls,lim.coal
25X12mmbolts
180X12mm bolts
2.5X12mm Washers
Conterol panal
Fous 12A With Fous box
Fous 4 A With Fous box
Fous 16A With Fous box
Fous 50A With Fous box
Fous 35A With Fous box
Fous 16A With Fous box
Fous 20A With Fous box
Fous 25A With Fous box
Fous 20A With Fous box
Signboard
Trsh rack 2.5 X4m
Tools & tool box
Generator cable4X6mm
Wooden beem L=7m Di=50 cm
thunderbolt rade

70000
10000
2800
80
2800
10000
150
25000
35
30
20
15
75
75
750
950
10
15
0.5
11250
130
250
200
200
180
150
100
120
150
2500
1500
2500
385
900
6000

Trahsrack / size (0.58X

4500
1,31)mcomplete with fram

hood

100

Bill of Quantity (BoQ)


28-2802-0014 -2A
bamyan
Shebar
Gunabd
Oriffce
256

Title

A1

No.

1.00
1.01

A2

Diminsions

A*
Norm

for M,H,P

Item

No

2.61

1.72

0.04

2.00

2.01
A3

Norm/
unit

ID-number:
Province:
District:
Village:
Project type:
No-F

Quantity

Unit

Unit cost Total cost


Afs

Afs

Contribution
CDC, Afs NSP, Afs

Site preparation

4.5

md

0.0

0.0

0.0

0.0

Site preparation, clearing site ect.

0.2

md

0.0

0.0

0.0

0.0

9.643

m3

0.0

0.0

0.0

0.0

Foundation excavation
1

2.61

0.8

0.7 for oriffice wall foundtion

1.462

5.00

0.8

0.7 for decrese ples wall foundtion

5.600

2.61

0.8

0.7

1.462

1.00

0.8

0.7 for side of trashrck wall foundtion

1.120

4.8

md

0.0

0.0

0.0

0.0

8.266

m3

0.0

0.0

0.0

0.0

0.5

for stin wall foundtion

Unskilled labour

3.00

Stone work for the foundation


1

2.61

0.8

0.6 for oriffice

1.253

5.00

0.8

0.6 for decrese place

4.800

2.61

0.8

0.6

1.253

1.00

0.8

0.6 for side of trashrck wall foundtion

0.960

Stone including transportation

8.3

m3

0.0

0.0

0.0

0.0

3.02 0.385

Sand

3.2

m3

0.0

0.0

0.0

0.0

3.05

77.7

Cement (M: 200, 1:5)

642.2

kg

0.0

0.0

0.0

0.0

3.07

0.5

Skilled labour on site

4.1

md

0.0

0.0

0.0

0.0

3.08

Unskilled labour on site

8.3

md

0.0

0.0

0.0

0.0

3.01

walls for stin

A4

10.387

m3

1.566

7.620

walls for stin

0.313

for side of trashrck wall

0.888

Stone including transportation

10.4

4.02 0.385

Sand

4.0

4.05

77.7

Cement (M: 200, 1:5)

4.07

0.5

4.08

4.01

0.0

0.0

m3

0.0

0.0

0.0

0.0

m3

0.0

0.0

0.0

0.0

807.1

kg

0.0

0.0

0.0

0.0

Skilled labour on site


Unskilled labour on site

5.2

md

0.0

0.0

0.0

0.0

10.4

md

0.0

0.0

0.0

0.0

Pointing stone work

31.984

m2

0.0

0.0

0.0

0.0

2.820

0.522

0.282

25.400

2.960

Sand

0.3

m3

0.0

0.0

0.0

0.0

Cement (M:400, 1:3)

64.0

kg

0.0

0.0

0.0

0.0

Skilled labour on site


Unskilled labour on site

5.4

md

0.0

0.0

0.0

0.0

5.4

md

0.0

0.0

0.0

0.0

1.917

m3

0.0

0.0

0.0

0.0

0.110

m3

0.110

m3

0.1 for under the oriffice wall foundation 0.261


0.1 for under the stin wall foundation
0.261

m3

0.1 for between stand and oroffice


0.07 for on the wall decrese place

0.141

m3

0.420

m3

0.1 for floor decrese plsce


0.07 for on the side trashrack wall

0.528

m3

0.087

479.3

kg

0.0

0.0

0.0

0.0

2.61

0.6

5.00

0.6

1.00 for oriffice


1.27 for decrese place

2.61

0.6

0.2

0.74

0.6

5.00

area
5.01

A6

0.0

Stone work for walls

area

A5

0.0

4.00

1.41

2.61

1.00 for oriffice


0.2 walls for stin

1.41

0.2

5.000

1.27 for decrese place

0.740

for side of trashrck wall

0.01

5.02

5.04

0.17

5.05

0.17

walls for stin

6.00

PCC
1

2.61

0.6

2.61

0.6

2.61

2.61

1.41

1.00

5.0

0.6

5.0

1.06

1.040

0.6

0.07 for on the oriffice walls


0.07 for on the stin wall

m3

6.01

250

cement

6.02

1.1

sand

2.1

liter

0.0

0.0

0.0

0.0

6.03

0.5

1.0

md

0.0

0.0

0.0

0.0

6.04

Skilled labour on site


Unskilled labour on site

1.9

md

0.0

0.0

0.0

0.0

A7

A8

7.00

Lintal RCC

0.310

m3

Lintal for wall

0.217

m3

0.093

m3

0.3

1.81

0.60

0.2

1.61

0.48

0.12 pick

0.00

0.00

0.00

0.00

m3

0.00

0.00

0.00

0.00

7.01

1.1

Sandy gravel

7.02

350

Cement (M: 200, 1:5)

108.5

kg

0.00

0.00

0.00

0.00

7.03

0.5

Skilled labour on site

0.2

md

0.00

0.00

0.00

0.00

7.04

Unskilled labour on site

0.3

md

0.00

0.00

0.00

0.00

15.316

kg

0.00

0.00

0.00

0.00

8.00

No

L(m)

h(m) Steel working

4.0

1.81

0.0 for lintal @15cm c/c

7.24

ml

4.2

1.60

0.48 for pick @15cmc/c

6.72

ml

11.7

0.48

1.6 for pick@15c/c

5.60

ml

9.05

1.70

1.81 Ring@20c/c

15.39

ml

8.01

0.61

Steel bar 10 mm

11.9

Kg

0.00

0.00

0.00

0.00

8.02

0.22

Steel bar 6 mm

3.4

Kg

0.00

0.00

0.00

0.00

Wire 1 mm

0.107

Kg

0.00

0.00

0.00

0.00

8.03 0.007
8.04

0.01

Skilled labour on site

0.184

md

0.00

0.00

0.00

0.00

8.05

0.01

Unskilled labour on site

0.107

md

0.00

0.00

0.00

0.00

0.0

0.0

0.0

Total cost of (A1+A2+A3+A5+A6+A7+A8)

0.0


5
) / / (
28-2802-0014/2a

)):

256

:
. . . . . .
. . .

3025858

2560000

465858

:
446 . 770 . 435 . 703 47

: .
:

Rev Date 14/12/03

Form Transfer CDC/FP-RRD/NSP/OC-MRRD/OC

20Form 5b

You might also like