Provincial Government

Ministry of Physical Infrastructure Development

Province No. 3
Hetauda, Makwanpur

Consulting services for Detailed Engineering Survey, Design and Cost Estimate
of
Dalchoki-Shanku-Ikudol-Majhkanda Road (Ch 0+000km to Ch 11+347Km)

ENGINEER'S COST ESTIMATE

SUBMITTED BY:

Sun Urja Nepal Pvt. Ltd

 Summary of Cost
Dalchoki-Shanku-Ikudol-Majhkanda Road (Ch 0+000km
to Ch 11+347Km)
0
 Bill of Quantities
Dalchoki-Shanku-Ikudol-Majhkanda Road (Ch 0+000km
to Ch 11+347Km)
0
 Summary of Rates
Dalchoki-Shanku-Ikudol-Majhkanda Road (Ch 0+000km
to Ch 11+347Km)
0
 Rate Analysis
Dalchoki-Shanku-Ikudol-Majhkanda Road (Ch 0+000km
to Ch 11+347Km)
0
 Provincial Government
Ministry of Physical Infrastructure Development
Province No. 3
Hetauda, Makwanpur
Dalchoki-Shanku-Ikudol-Majhkanda Road (Ch 0+000km to Ch 11+347Km)

Summery of Cost
Item No. Description of Works Amount in NRs. % of Total Cost
1 GENERAL 2,339,308.14 0.73
2 SITE CLEARANCE 98,857.00 0.03
3 EARTHWORK 34,971,242.14 10.92
4 RETAINING AND BREAST WALL 10,893,407.43 3.40
CROSS DRAINAGE, SIDE DRAINAGE & MISCELLANEOUS
5 111,367,679.66 34.78
WORKS
6 PAVEMENT WORKS 148,942,007.87 46.52
7 ROAD FURNITURE AND TRAFFIC SAFETY MEASURES 11,311,604.45 3.53
8 DAY WORKS 276,830.00 0.09
9 Sub total with out Provisional Sums 317,861,628.56 100.00
10 Total cost with Provisional Sums 320,200,936.70
11 Contengency @ 4 % of 9 12,714,465.14
12 VAT @ 13 % of 9 41,322,011.71
13 Physical Contengency @ 10% of 10 32,020,093.67
14 Price Adjustement @ 10 % of 10 32,020,093.67
17 Grand Total Cost 438,277,600.89

Total road Length, Km 11.347

Per km cost (without Provisional Sum and Contingencies and
28,012,834.10
VAT) NRs
Per km cost (with contingency and VAT) NRs 38,624,975.84
 Provincial Government
Ministry of Physical Infrastructure Development
Province No. 3
Hetauda, Makwanpur
Abstract of Cost
Bill of Quantities
Dalchoki-Shanku-Ikudol-Majhkanda Road (Ch 0+000km to Ch 11+347Km)

Specification TOTAL Unit Rate Engineer's Estimated Amount

Item No. Description Unit
Cluase No QUANTITY (NRs.) (NRs.)
Part 1: GENERAL

Insurance of works, plants, materials, loss and damage to equipments,

1.01 SP PS 1,589,308.14
Contractor's workmen and employees and third party
Provide and maintain Site Office on rental basis (two rooms Size (3mx4m)) at
location acceptable to the project manager with in the Contract package with
1.02 SP Mths 15.00 50,000.00 750,000.00
accomadation facilities for the Supervision Team as per Project Manager
instruction (As Per Special Provision)
Sub-Total 2,339,308.14
Part 2: SITE CLEARANCE

Clearing and Grubbing Road Land ., Clearing and grubbing road land
including uprooting rank vegetation, grass, bushes, shrubs, saplings and trees
girth up to 300 mm, removal of stumps of trees cut earlier and disposal of
2.01 201/ I,/(ii)/A&B unserviceable materials and stacking of serviceable Material to be used or m2 20,425.00 4.84 98,857.00
auctioned, up to a lead of 30 meters including removal and disposal of top
organic soil not exceeding 150 mm in thickness., By Mechanical Means, In area
of light jungle (less than 15 number per 100 sqm )

Sub-Total 98,857.00
Part 3: EARTHWORK

Road way excavation in all type of soil including disposal all complete as per
905/ 9.1/ I.II,IV/ A
3.01 specification. [Manual 10% and Machine 90%], all complete as per specification m3 127,279.00 113.91 14,497,990.69
&B
and Engineer's instruction. (SS 905)

Construction of Embankment with Material Deposited from Roadway Cutting,

Providing, laying, spreading and compacting embankment with roadway cutting
3.02 909,910/ 9.9/ B m3 73,473.00 278.65 20,473,251.45
material and compact to the required density as per Drawing and Technical
Specifications. (With machine)

Sub-Total 34,971,242.14
Part 4: RETAINING AND BREAST WALL

Earthwork Excavation in type of soil of foundation and trenches including

907/ (9.4/ I/ A/ (i),
construction of shoring and bracing, removal of stumps and other deleterious
4.01 &+ II,A,(i))+(9.4 / m3 6,849.00 187.74 1,285,848.38
matter as per drawing and technical specifications. (10 % manually, 90 %
B, (i)+ II,B)
mechanically). (SS 905)
Providing suitable material and Back filling behind abutment, wing wall and
4.02 908/ 9.11/ C return wall complete as per Drawing and Technical Specifications., Locally m3 6,527.00 467.05 3,048,435.35
available Material including compaction by tamping rod ( without watering)

Providing and Laying Gabion structure for retaining earth with diaphragm
including rolling, cutting weaving, placing, laying sides and diaphragms with
4.032401,2402/24.2, A/24.3/24.4
binding wire and filling boulder all complete as per drawing and technical m3 1,299.46 4,993.70 6,489,113.45
specification. Heavy zinc coated Hexagonal mesh type 100 mm x 120 mm, mesh
wire 3mm, selvage wire 3.9 mm, lacing wire 2.4 mm
Providing and laying Plum concrete ( Boulder mixed concrete) as per Drawing
4.04 2401/24.1/ A/I and Specifications, 60% M 15 concrete and 40% boulders/stones, using m3 0.00 9,854.80 -
Mechanical Aids
Laying and fixing of Geo-Textile all complete as per specification., Providing 2
4.08 1804,1805/18.1/ a m 621.21 112.70 70,010.25
and laying of a geotextile filter between pitching and embankment slopes as per

Sub-Total 10,893,407.43
 Bill of Quantities
Dalchoki-Shanku-Ikudol-Majhkanda Road (Ch 0+000km to Ch 11+347Km)

Part 5: CROSS DRAINAGE, SIDE DRAINAGE & MISCELLANEOUS WORKS

Earthwork Excavation in type of soil of drain and trenches including

907/ (9.4/ I/ A/ (i),
construction of shoring and bracing, removal of stumps and other deleterious
5.01 &+ II,A,(i))+(9.4 / m3 8,395.00 187.74 1,576,098.29
matter as per drawing and technical specifications. (10 % manually, 90 %
B, (i)+ II,B)
mechanically)
Providing suitable material and Back filling behind abutment, wing wall and
5.02 908/ 9.11/ C return wall complete as per Drawing and Technical Specifications., Locally m3 118.32 467.05 55,261.14
available Material including compaction by tamping rod ( without watering)

Providing and Laying Gabion structure for retaining earth with diaphragm
including rolling, cutting weaving, placing, laying sides and diaphragms with
2401,2402/24.2,
5.03 binding wire and filling boulder all complete as per drawing and technical m3 20.00 4,993.70 99,874.00
A/24.3/24.4
specification. Heavy zinc coated Hexagonal mesh type 100 mm x 120 mm, mesh
wire 3mm, selvage wire 3.9 mm, lacing wire 2.4 mm

Providing and laying Stone Masonry work in cement mortar 1:4 in structure
5.04 2606/26.5/B m3 9,371.00 10,772.20 100,946,286.20
complete as per Drawing and Technical, Coursed rubble Masonry (first sort )

Providing and laying of Plain/Reinforced Cement Concrete in Foundation 3

5.05 2000/20.2/A m 64.94 9,326.19 605,664.93
complete as per Drawing and Technical Specifications, PCC Grade M 15

Providing and laying of Plain/Reinforced Cement Concrete in Foundation 3

5.06 2000/20.2/A m 10.00 10,658.31 106,583.10
complete as per Drawing and Technical Specifications, PCC Grade M 15

Providing and laying of Plain/Reinforced Cement Concrete in Foundation 3

5.07 2000/20.2/B m 182.45 11,912.21 2,173,341.36
complete as per Drawing and Technical Specifications, PCC Grade M 20
Providing , Preparing and Installing form work including necessary supports and
5.08 1804,1805/18.7, b removing after completion for foundation and footings and slab., (Class F2 m2 7,515.00 625.08 4,697,476.20
Finish), Using Steel
Providing and Laying Reinforced cement concrete NP3 Flush jointed pipe for
5.09 701/7.2/D culverts including fixing with cement mortar 1:2 as per Drawing and Technical Rm 70.00 13,099.70 916,979.00
Specifications., 900 mm internal dia.
Providing and laying HDPE pipes with perforations including joining, series II,
5.10 2414/24.20/B Rm 25.00 1,358.83 33,970.75
HDPE pipe 160 mm dia
Laying and fixing of Geo-Textile all complete as per specification., Providing
5.11 2404/24.5 2
and laying of a geotextile filter between pitching and embankment slopes as per m 23.00 112.70 2,592.10
Drawing and Technical Specifications.
Providing and laying of hand pack Stone soling with 150 to 200 mm thick
5.12 1000/10.8 stones and packing with smaller stone on prepared surface as per Drawing and m3 45.00 3,412.28 153,552.60
Technical Specifications.

Sub-Total 111,367,679.66
Part 6: PAVEMENT WORKS

Sub grade construction and preparation of formation in cutting and filling in all
1003/10.4/ Case-I, types of soil including rocks with disposal of unusable material at specified
6.01 m3 5,876.47 78.64 462,141.71
Case- II location, levelling and compaction as per specification and instruction of
engineer all complete.
Providing and laying granular sub-base on prepared surface, mixing at OMC,
6.02 1201/12.1/A and compacting to achieve the desired density, complete as per Drawing and m3 12,061.00 2,222.62 26,807,019.82
Technical Specifications., By Mechanical means
Providing and laying Crusher Run Macadam on a prepared surface, spreading
6.03 1204/12.7/A and mixing , watering and compacting to form a layer of sub-base/Base course m3 6,001.00 4,192.80 25,160,992.80
as per Drawing and Technical Specifications., By Mix in Place Method

Prime Coat, Prime Coat, with MC 30 / 70 by Mechanical Means, Providing and

applying prime coat with Hot Bitumen ( including cutter) on prepared surface of
6.04 1302/13.1/B Lit. 39,177.00 109.20 4,278,128.40
granular base including cleaning of road surface and spraying by mechanical
means as per Technical Specification ., Bitumen ( cutback) MC 30 ( for WBM)

Tack Coat, Tack coat with Bitumen By Mechanical Means, Providing and
6.05 1302/13.2/A applying tack coat with hot Bitumen at specified rate on the prepared non- lit 27,423.52 100.93 2,767,856.25
bituminous surfaces including cleaning as per Technical Speciation .

Providing and Laying open graded premix carpet of 20mm thickness composed
6.06 1311/13.9/B/(i) of 13.2mm to 5.6mm aggregates as wearing course on a previously prepared m3 783.53 12,652.38 9,913,509.82
base as per drawing and Technical Specification Mechanical Means
6.07 Rigid Pavement m3 6,678.22 11,912.21 79,552,359.07

Sub-Total 148,942,007.87
Part 7: ROAD FURNITURE AND TRAFFIC SAFETY MEASURES

Supply and erecting Retro Reflective Traffic Sign in place including 50mm dia.
Steel tube, 2mm thick steel plates, cement concrete, painting, writing and
7.01 1501/15.2 supporting steel angle nut and bolt etc. all complete, as per drawings, No 1,084.00 7,671.34 8,315,732.56
specification (SS/SP-1501) and instruction of Engineer. 75 cm dia Circular, 75
cm equilateral triangle and 75cm x 60 cm rectangular shaped sign ( single post )

Road Marking with Hot Applied Thermoplastic Compound with Reflectorizing

Glass Beads on Bituminous Surface, On smooth surface (similar to Asphalt
concrete and rigid pavement), Providing and laying of hot applied thermoplastic
7.02 1507/15.12 m2 851.03 1,594.04 1,356,567.89
compound at least 2 mm thick including reflectorizing glass beads as per DOR
Traffic sign manual/ Specifications .The finished surface to be level, uniform and
free from streaks and holes.

Metal Beam Crash Barrier, Type - A, "W" : Metal Beam Crash Barrier,
Providing and erecting a "W" metal beam crash barrier comprising of 3 mm thick
corrugated sheet metal beam rail, 70 cm above road/ground level, fixed on ISMC
7.03 1509/15.14/A series channel vertical post, 150 x 75 x 5 mm spaced 2 m center to center, 1.8 m m 200.00 8,196.52 1,639,304.00
high, 1.1 m below ground/road level metal beam rail to be fixed on the vertical
post with a spacer of channel section 150 x 75 x 5 mm, 330 mm long complete
as per Drawing and Technical Specifications.

Sub-Total 11,311,604.45
Part 8: DAY WORKS
Work shall only be executed as Day works only under the written instructions of
the Engineer.
Labour (the rates inserted shall include all costs of labour such as
8.01 SP insurance, accomodation, travelling, hand tools, supervision, overhead and
profit)
8.01 a) Foreman / Supervisor md 10.00 700.00 7,000.00
8.01 b) Skilled labor (Mason, Carpenter, mechanics etc.) md 10.00 953.00 9,530.00
8.01 c) General labor (Unskilled, helpers, assistant operators etc.)) md 20.00 700.00 14,000.00
8.02 Equipment
8.02 a) Concrete mixer (0.40 m3 capacity) hr 10.00 1,325.00 13,250.00
8.02 b) Concrete vibrator hr 10.00 355.00 3,550.00
8.02 c) Mini Dumper hr 50.00 725.00 36,250.00
8.02 d) Tipper hr 50.00 1,737.50 86,875.00
8.02 e) Water Browser hr 50.00 1,017.50 50,875.00
8.02 f) Motor Grader hr 10.00 2,475.00 24,750.00
8.02 g) Excavator hr 10.00 3,075.00 30,750.00

Sub-Total 276,830.00