Government of Nepal

Ministry of Irrigation
Department of Irrigation
Far Western Regional Irrigation Directorate
Irrigation Development Sub Division
Dadeldhura

FORM FOR APPROVAL OF COST ESTIMATE

1 Name of the Project :- Bahirisen Irrigation Project

2 Description of Work :- Construction of Lift Irrigation Components

3 Estimated Amount :- NRs. 14,688,000.00

4 Certified

a The drawings and measurements of the proposed work are based on the field verification.

The design and estimate of the proposed work is based on departmental norms and general engineering
b
principles in practice.

c The proposed estimate is prepared on the basis of approved rate and rate analysis norms.

d All numbers and arithmetical calculations carried out in this estimate are correct.

………… …………
Submitted by Checked & Forwarded by
(Sub-Engineer) (Sub Division Chief)

5 Recommended by (FWRID, Dhangadi)

The submitted cost estimate, drawinggs are correct in accordance with the approved departmental norms
and follow the general engineering principles in practice, hence is recommended for approval.

………………. ………………..
(Engineer) (Senior Divisional Engineer)

6 Approved
For this work the drawings and amount of NRs…………………………... is approved.

……………………………
(Regional Director)
(FWRID)
 Project Name:Bahirisen Irrigation Project
Location:Aalital-3 Dadeldhura

Approved District Rate for F.Y.2073/74

S.N. Description Unit Rate/unit

1 Skilled Labour /md NRs. 600.00

2 Unskilled Labour /md NRs. 400.00

3 Plumber /md NRs. 480.00

4 Ordinary Portland Cement Bag NRs. 825.00

5 Reinforcement Kg NRs. 77.00

6 Binding Wire Kg NRs. 100.00

7 Local Wood cft. NRs. 935.17
8 Barbed Wire Kg NRs. 95.00
9 Nails Kg NRs. 180.00
10 G.I.Wire Heavy Coated Kg NRs. 92.00
11 MS Channel Kg NRs. 105.00
HDPE PIPES

21 63 mm 4kg/cm2 HDPE pipe per m NRs. 151.19

28 90mm 6kg/cm2 HDPE pipe per m NRs. 442.99

GI PIPES Medium duty
36 15 mm Dia GI Pipe per m NRs. 123.00

38 50 mm Dia GI Pipe per m NRs. 467.00

41 100 mm Dia GI Pipe per m NRs. 1,100.00

Distance(Km)
Metalled Terai 15 (Nearest Market= Dhangadthi

Metalled Hill 64
Gravel 15
Haulage 1.5

Estimated By: Checked by: Forwarded by: Approved By:

 MATERIAL COST AT SITE
Project Name:Bahirisen Irrigation Project

Location:Aalital-3 Dadeldhura
Transporation Cost [ By Truck ] By porter
Cost at Loading/Unloading
Cost at Site
S.No Material Unit Source Weight Metalled Road Terai Metalled Road Hill Earthern Road Foot Track Remarks
(NRs.)
(NRs.) Distance Rate Unit Amount Distance Rate Unit Amount Distance Rate Unit Amount Rate Unit Amount Distance Rate Unit Amount
1 Cement Mt. 16,500.00 1,000.00 15 0.016 /km/kg 235.50 64 0.024 /km/kg 1,536.0 15 0.0320 /km/kg 480.00 0.4200 /kg 420.00 1.5 1.969 /km/kg 2,953.12 22,124.62 /Mt

2 Sand cu.m 1,972.00 1,450.00 0 0.016 /km/kg 0.00 0 0.024 /km/kg 0.0 0 0.0320 /km/kg 0.00 0.3470 /kg 503.15 0 1.156 /km/kg 0.00 2,475.15 /cu.m

3 Boulder cu.m 1,684.00 2,400.00 0 0.00 0 0.0 0 0.00 0.00 0 0.000 0.00 1,684.00 /cu.m

4 Gravel cu.m 2,188.00 1,600.00 0 /km/kg 0.00 0 /km/kg 0.0 0 /km/kg 0.00 /kg 0.00 0 0.000 /km/kg 0.00 2,188.00 /cu.m

5 MS Rod Mt. 77,000.00 1,000.00 15 0.021 /km/kg 307.50 64 0.074 /km/kg 4,736.0 15 0.1220 /km/kg 1,830.00 0.4200 /kg 420.00 1.5 2.625 /km/kg 3,937.50 88,231.00 /Mt.
different size
6 Binding Wire kg 100.00 1.00 15 0.021 /km/kg 0.30 64 0.074 /km/kg 4.7 15 0.1220 /km/kg 1.83 0.4200 /kg 0.42 1.5 2.625 /km/kg 3.93 111.21 /kg

7 Nails kg 180.00 1.00 15 0.021 /km/kg 0.30 64 0.074 /km/kg 4.7 15 0.1220 /km/kg 1.83 0.4200 /kg 0.42 1.5 2.625 /km/kg 3.93 191.21 /kg

8 Local wood cu.m 32,992.80 0 0.00 0.0 0.00 0.00 0 0.000 0.00 32,992.80 /cu.m

9 G.I.Wire kg 92.00 1.00 15 0.021 /km/kg 0.30 64 0.074 /km/kg 4.7 15 0.1220 /km/kg 1.83 0.4200 /kg 0.42 1.5 2.625 /km/kg 3.93 103.21 /kg

10 MS Channel kg 105.00 1.00 15 0.021 /km/kg 0.30 64 0.074 /km/kg 4.7 15 0.1220 /km/kg 1.83 0.4200 /kg 0.42 1.5 2.625 /km/kg 3.93 116.21 /kg

11 Barbed wire kg 95.00 1.00 15 0.021 /km/kg 0.30 64 0.074 /km/kg 4.7 15 0.1220 /km/kg 1.83 0.4200 /kg 0.42 1.5 2.625 /km/kg 3.93 106.21 /kg

12 90mm Rm 442.99 1.72 15 0.021 /km/kg 0.52 64 0.074 /km/kg 8.1 15 0.122 /km/kg 3.14 0.3470 /kg 0.59 1.5 2.625 /km/kg 6.76 462.13 /Rm
6kg/cm2
HDPE pipe Rm
19 63 mm 151.19 0.59 15 0.021 /km/kg 0.18 64 0.074 /km/kg 2.8 15 0.122 /km/kg 1.07 0.3470 /kg 0.20 1.5 2.625 /km/kg 2.30 157.71 /Rm
4kg/cm2
HDPE pipe
GI PIPES
Medium duty
13 100 mm Dia Rm 1,384.00 12.720 15 0.021 /km/kg 3.91 64 0.074 /km/kg 60.2 15 0.122 /km/kg 23.27 0.3470 /kg 4.41 1.5 2.625 /km/kg 50.08 1,525.91 /Rm
GI Pipe
16 Rm 583.00 5.350 15 0.021 /km/kg 1.64 64 0.074 /km/kg 25.3 15 0.122 /km/kg 9.79 0.3470 /kg 1.85 1.5 2.625 /km/kg 21.06 642.67 /Rm
50 mm Dia GI
Pipe
18 Rm 147.00 1.290 15 0.021 /km/kg 0.39 64 0.074 /km/kg 6.1 15 0.122 /km/kg 2.36 0.3470 /kg 0.44 1.5 2.625 /km/kg 5.07 161.36 /Rm
15 mm Dia GI
Pipe

Estimated By: Checked by: Forwarded by: Approved By:

 River Material Rate
Project Name:Bahirisen Irrigation Project

Location:Aalital-3 Dadeldhura

A Collection Of Local Materials

S.N. Name of Materials Unit Labour for Collection Labour for Transportation Total MD Rate Amount Reference

Type MD Lead Equation MD

1 Sand m3 Unskl 3.45 100.00 0.40+((L-10)/10)*0.12 1.48 4.93 400.00 1972.00 3-1b & 22-1.1(a&b)

2 Boulder m3 Unskl 1.40 100.00 1.10+((L-10)/10)*0.19 2.81 4.21 400.00 1684.00 3-4 & 22-1.3 (a&b)

3 Gravel m3 Unskl 4.00 100.00 0.30+((L-10)/10)*0.13 1.47 5.47 400.00 2188.00 3-2b & 22-1.2(a&b)

Estimated By: Checked by: Forwarded by: Approved By:

 RATE ANALYSIS
Project Name:Bahirisen Irrigation Project
Location:Aalital-3 Dadeldhura

1 Fell trees, cut up and dispose 5m away from the const. site(12-15cm) (Ref.No. 1.1) Unit/each

Unskilled labour 0.13 No @ Rs 400.00 52.00

Contractor's Overhead and Profit @ 15% 7.80
Rate/each Rs 59.80

Cutting thin vegetation, grubing their roots and disposal 25m far from the const.site(dia.<=30cm &
2 (Ref.No. 1.3) Unit/m2
density>15nr/100m2)
Unskilled labour 0.04 No @ Rs 400.00 16.00
Contractor's Overhead and Profit @ 15% 2.40
Rate/m2 Rs 18.40

3 Excavation of soft soils including disposal (up to 10 m lead & 1.5 m lift). (Ref.No. 2.9) Unit/m3
Unskilled labour 1.00 No @ Rs 400.00 400.00
Tools and plant @ 3% 12.00
Sub total 412.00
Contractor's Overhead and Profit @ 15% 61.80
Rate/m3 Rs 473.80

Excavation for foundation, drain, pipeline etc. in boulder mixed soils, disposal(up to 10 m lead & 1.5 m
4 (Ref.No. 2.14) Unit/m3
lift).
Unskilled labour 1.59 No @ Rs 400.00 636.00
Tools and plant @ 3% 19.08
Sub total 655.08
Contractor's Overhead and Profit @ 15% 98.26
Rate/m3 Rs 753.34

5 Foundation excavation under water in boulder and gravel ) with disposal up to 10 m lead 6 m deep (Ref.No. 2.24.f) Unit/m3
excavation and 7.5 m lift
Unskilled labour 4.30 No @ Rs 400.00 1720.00
Tools and plant @3% 51.60
Sub total 1771.60

Estimated By: Checked by: Forwarded by: Approved By:

 Contractor's Overhead and Profit @ 15% 265.74
Rate/m3 Rs 2037.34

Earth Work in back filling with ordinary soil in 15 cm layers and hand compcation without sprinkling
6 (Ref.No. 2.25.b) Unit/m3
water (10m lead )
Unskilled labour 0.25 No @ Rs 400.00 100.00
Tools and plant @ 3% 3.00
Sub total 103.00
Contractor's Overhead and Profit @ 15% 15.45
Rate/m3 Rs 118.45

7 Rubble Masonry works including supply of hard stone blocks. Preparing cement mortar and (Ref.No. 6.1.b) Unit/m3
construction of wall up to 5m high (haulage distance up to 10 m). Cement mortar 1:4
Skilled labour 1.50 No @ Rs 600.00 900.00
Unskilled labour 5.00 No @ Rs 400.00 2000.00
Cement 0.159 M.t @Rs 22124.62 3517.81
Sand 0.45 m3 @Rs 2475.15 1113.81
Stone 1.10 m3 @Rs 1684.00 1852.40
Sub total 9384.02
Contractor's Overhead and Profit @ 15% 1407.60
Rate/m3 Rs 10791.62

Rubble Masonry works including supply of hard stone blocks & constrution of walls up to 5.0 m high
8 (Ref.No. 6.2.a) Unit/m3
(haulage 30.0 m) Dry wall.
Skilled labour 1.00 No @ Rs 600.00 600.00
Unskilled labour 2.00 No @ Rs 400.00 800.00
Stone 1.10 m3 @Rs 1684.00 1852.40
Sub total 3252.40
Contractor's Overhead and Profit @ 15% 487.86
Rate/m3 Rs 3740.26

Concreting (cement conc.) of foundations, vert. faces, walls including supply of materials and haulage
9 (Ref.No. 7.2.c) Unit/m3
(dist. up to 30 m). P.C.C. 1:3:6.
Skilled labour 1.00 No @ Rs 600.00 600.00
Unskilled labour 4.00 No @ Rs 400.00 1600.00
Cement 0.22 Mt. @Rs 22124.62 4867.41
Aggregates 0.89 m3 @Rs 2188.00 1947.32

Estimated By: Checked by: Forwarded by: Approved By:

 Coarse sand 0.47 m3 @Rs 2475.15 1163.32
Sub total 10178.05
Contractor's Overhead and Profit @ 15% 1526.70
Rate/m3 Rs 11704.75

10 cutting,bending,placing in position as shown in the drawing & binding by G.I. wire of (Ref.No. 7.5) Unit/mt
reinforcement steel bars for R.C.C works incl. haulage distance of 30 m
Skilled labour 12.00 No @ Rs 600.00 7200.00
Unskilled labour 12.00 No @ Rs 400.00 4800.00
Cement 0.00 Mt. @Rs 22124.62 0.00
MS Rods 1.05 mt @Rs 88231.00 92642.55
wires 10.000 kg @Rs 111.21 1112.10
Sub total 105754.65
Contractor's Overhead and Profit @ 15% 15863.19
Rate/mt Rs 121617.84

Concreting (cement conc.) of foundations, vert. faces, walls including supply of materials and haulage
11 (Ref.No. 7.2.d) Unit/m3
(dist. up to 30 m). P.C.C. 1:2:4.
Skilled labour 1.00 No @ Rs 600.00 600.00
Unskilled labour 4.00 No @ Rs 400.00 1600.00
Cement 0.32 Mt. @Rs 22124.62 7079.87
Aggregates 0.85 m3 @Rs 2188.00 1859.80
Coarse sand 0.445 m3 @Rs 2475.15 1101.44
Sub total 12241.11
Contractor's Overhead and Profit @ 15% 1836.16
Rate/m3 Rs 14077.27
Concreting (cement conc.) of super structure including supply of materials and haulage (dist. up to 30
12 m). P.C.C. 1:1.5:3. (Ref.No. 7.4.b) Unit/m3
Skilled labour 0.80 No @ Rs 600.00 480.00
Unskilled labour 7.00 No @ Rs 400.00 2800.00
Cement 0.40 Mt. @Rs 22124.62 8849.84
Aggregates 0.86 m3 @Rs 2188.00 1881.68
Coarse sand 0.425 m3 @Rs 2475.15 1051.93
Sub total 15063.45
Contractor's Overhead and Profit @ 15% 2259.51
Rate/m3 Rs 17322.96

Estimated By: Checked by: Forwarded by: Approved By:

 3 mm flushing plaster using cement
13 (Ref.No. 14.8) Unit per 100 m2

Skilled labour 10.00 No @ Rs 600.00 6000.00

Unskilled labour 10.00 No @ Rs 400.00 4000.00
Cement 0.52 Mt. @Rs 22124.62 11460.55
Aggregates 0.00 m3 @Rs 2188.00 0.00
Coarse sand 0.000 m3 @Rs 2475.15 0.00
Sub total 21460.55
Contractor's Overhead and Profit @ 15% 3219.08
Rate per 100 m2 Rs 24679.63
Rate/m2 Rs 246.79

Making wooden forms including supply and selection of mat. fixing, nailing according to drawings,
14 (Ref.No. 8.2.b) Unit/10m2
placing separators, dismantling forms and hauling up to 30 m distance.

Skilled labour 1.44 No @ Rs 600.00 864.00

Unskilled labour 2.10 No @ Rs 400.00 840.00
Timber (Salvage value 25% after using 6 times) 0.526 m3 @Rs 4124.10 2169.27
Nails 2.50 kg @Rs 191.21 478.02
Sub total 4351.29
Contractor's Overhead and Profit @ 15% 652.69
Total Rs 5003.98
Rate/m 2
Rs 500.39

12.5mm thick cement sand plastering works including supply and prepartion of materials in 1:4
15 (Ref.No. 12.1.c) Unit/100m2
cement-sand ratio.
Skilled labour 12.00 No @ Rs 600.00 7200.00
Unskilled labour 16.00 No @ Rs 400.00 6400.00
Cement 0.538 M.t @Rs 22124.62 11903.04
Sand 1.46 m3 @Rs 2475.15 3613.71
Sub total 29116.75
Contractor's Overhead and Profit @ 15% 4367.51
Total Rs 33484.26
Rate/m 2
Rs 334.84

Estimated By: Checked by: Forwarded by: Approved By:

 16 Flush ruled pointing works in boulder stone masonary wall (Cement sand 1:2) (Ref.No. 14.2.b) Unit/100m2
Skilled labour 10.00 No @ Rs 600.00 6000.00
Unskilled labour 14.00 No @ Rs 400.00 5600.00
Cement 0.408 Mt. @Rs 22124.62 9026.84
Sand 0.57 kg @Rs 2475.15 1410.83
Sub total Rs 22037.67
Contractor's Overhead and Profit @ 15% 3305.65
Total 25343.32
Rate/m2 Rs 253.43

17 Filling by stones in the foundation and levelling including haulage distance upto 30m (Ref.No. 6.5) Unit/each
Unskilled labour 1.50 No @ Rs 400.00 600.00
Stone 1.20 m3 @Rs 1684.00 2020.80
Sub total 2620.80
Contractor's Overhead and Profit @ 15% 393.12
Rate/m3 Rs 3013.92

18 Filling with ordinary soils in 15cm thick layers and hand compaction(Haulage distance 10m) (Ref.No. 2.25.b) Unit/m3

Unskilled labour 0.25 No @ Rs 400.00 100.00

Contractor's Overhead and Profit @ 15% 15.00

Rate/m3 Rs 115.00

Making rectangular gabion box (3.0 x 1.5 x 0.75m.) with two way knot incl. wire cutting, netting etc.
19 (Ref.No. 16.10.b) Per. No
complete. (Mesh size 100 x 100mm. , mesh wire 10 SWG.)

Skilled labour 0.80 No @ Rs 600.00 480.00

Unskilled labour 0.50 No @ Rs 400.00 200.00
GI wire 36.000 Kg. @Rs 103.21 3715.56
4395.56
Contractor's Overhead and Profit @ 15% 659.33
Total Rate/no Rs 5054.89

Estimated By: Checked by: Forwarded by: Approved By:

 20 Stone filling into Gabion Boxes. (Ref.No. 16.11) Unit/m3
Skilled labour 0.50 No @ Rs 600.00 300.00
Stone 1 m3 @Rs 1684.00 1684.00
Contractor's Overhead and Profit @ 15% 252.60
Total Rate/m3 Rs 1936.60

21 125 mm dia. 10 kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 50 Rm
Plumber 1.50 No @ Rs 480.00 720.00
Helper 1.50 No @ Rs 400.00 600.00
Labour 3.00 No @ Rs 600.00 1800.00
125mm dia. pipe 10Kg/cm2 50.00 Rm @Rs 1335.81 66790.70
Fuel (Petrol) 0.50 Ltr @Rs 105.00 52.50
Miscellenous 2.51 % of Labour Rs 78.31
Sub total 70041.51
Contractor's Overhead and Profit @ 15% 10506.23
Total 80547.74
Rate/Rm Rs 1610.95

22 125 mm dia. 6 kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 50 Rm
Plumber 1.50 No @ Rs 480.00 720.00
Helper 1.50 No @ Rs 400.00 600.00
Labour 3.00 No @ Rs 600.00 1800.00
125mm dia. pipe 6Kg/cm2 50.00 Rm @Rs 886.31 44315.70
Fuel (Petrol) 0.50 Ltr @Rs 105.00 52.50
Miscellenous 2.51 % of Labour Rs 78.31
Sub total 47566.51
Contractor's Overhead and Profit @ 15% 7134.98
Total 54701.49
Rate/Rm Rs 1094.02

23 125 mm dia. 4 kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 50 Rm
Plumber 1.50 No @ Rs 480.00 720.00
Helper 1.50 No @ Rs 400.00 600.00
Labour 3.00 No @ Rs 600.00 1800.00
125mm dia. pipe 4Kg/cm2 50.00 Rm @Rs 616.08 30804.10
Fuel (Petrol) 0.50 Ltr @Rs 105.00 52.50
Miscellenous 2.51 % of Labour Rs 78.31
Sub total 34054.91

Estimated By: Checked by: Forwarded by: Approved By:

 Contractor's Overhead and Profit @ 15% 5108.24
Total 39163.15
Rate/Rm Rs 783.26

24 110 mm dia. 10 kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 50 Rm
Plumber 1.50 No @ Rs 600.00 900.00
Helper 1.50 No @ Rs 400.00 600.00
Labour 3.00 No @ Rs 400.00 1200.00
110 mm dia. pipe 10Kg/cm2 50.00 Rm @Rs 1047.28 52363.90
Fuel (Petrol) 0.50 Ltr @Rs 105.00 52.50
Miscellenous 2.51 % of Labour Rs 67.77
Sub total 55184.17
Contractor's Overhead and Profit @ 15% 8277.63
Total 63461.80
Rate/Rm Rs 1269.23

25 110 mm dia.6 kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 50 Rm
Plumber 1.50 No @ Rs 710.00 1065.00
Helper 1.50 No @ Rs 400.00 600.00
Labour 3.00 No @ Rs 400.00 1200.00
110 mm dia. pipe 6Kg/cm2 50.00 Rm @Rs 684.99 34249.50
Fuel (Petrol) 0.50 Ltr @Rs 105.00 52.50
Miscellenous 2.51 % of Labour Rs 71.91
Sub total 37238.91
Contractor's Overhead and Profit @ 15% 5585.84
Total 42824.75
Rate/Rm Rs 856.49

26 110 mm dia. 4kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 50 Rm
Plumber 1.50 No @ Rs 710.00 1065.00
Helper 1.50 No @ Rs 400.00 600.00
Labour 3.00 No @ Rs 400.00 1200.00
110 mm dia. pipe 4Kg/cm2 50.00 Rm @Rs 478.27 23913.30
Fuel (Petrol) 0.50 Ltr @Rs 105.00 52.50
Miscellenous 2.51 % of Labour Rs 71.91
Sub total 26902.71
Contractor's Overhead and Profit @ 15% 4035.41
Total 30938.12
Rate/Rm Rs 618.76

Estimated By: Checked by: Forwarded by: Approved By:

 27 90 mm dia. 10 kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 50 Rm
Plumber 1.00 No @ Rs 710.00 710.00
Helper 1.00 No @ Rs 400.00 400.00
Labour 2.00 No @ Rs 400.00 800.00
90 mm dia. pipe 10 Kg/cm2 50.00 Rm @Rs 691.44 34572.10
Fuel (Petrol) 0.05 Ltr @Rs 105.00 5.25
Miscellenous 2.51 % of Labour Rs 47.94
Sub total 36535.29
Contractor's Overhead and Profit @ 15% 5480.29
Total 42015.58
Rate/Rm Rs 840.31

28 90 mm dia. 6 kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 50 Rm
Plumber 1.00 No @ Rs 600.00 600.00
Helper 1.00 No @ Rs 400.00 400.00
Labour 2.00 No @ Rs 400.00 800.00
90 mm dia. pipe 6 Kg/cm2 50.00 Rm @Rs 462.13 23106.30
Fuel (Petrol) 0.05 Ltr @Rs 105.00 5.25
Miscellenous 2.51 % of Labour Rs 45.18
Sub total 24956.73
Contractor's Overhead and Profit @ 15% 3743.51
Total 28700.24
Rate/Rm Rs 574.00

29 90 mm dia. 4 kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 50 Rm
Plumber 1.00 No @ Rs 710.00 710.00
Helper 1.00 No @ Rs 400.00 400.00
Labour 2.00 No @ Rs 400.00 800.00
90 mm dia. pipe 4 Kg/cm2 50.00 Rm @Rs 328.62 16430.90
Fuel (Petrol) 0.05 Ltr @Rs 105.00 5.25
Miscellenous 2.51 % of Labour Rs 47.94
Sub total 18394.09
Contractor's Overhead and Profit @ 15% 2759.11
Total 21153.20
Rate/Rm Rs 423.06

Estimated By: Checked by: Forwarded by: Approved By:

 30 75 mm dia. 10 kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 50 Rm
Plumber 1.00 No @ Rs 480.00 480.00
Helper 1.00 No @ Rs 400.00 400.00
Labour 2.00 No @ Rs 400.00 800.00
75 mm dia. pipe 10 Kg/cm2 50.00 Rm @Rs 479.88 23994.20
Fuel (Petrol) 0.05 Ltr @Rs 105.00 5.25
Miscellenous 2.51 % of Labour Rs 42.17
Sub total 25721.62
Contractor's Overhead and Profit @ 15% 3858.24
Total 29579.86
Rate/Rm Rs 591.59

31 75 mm dia. 6 kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 50 Rm
Plumber 1.00 No @ Rs 710.00 710.00
Helper 1.00 No @ Rs 400.00 400.00
Labour 2.00 No @ Rs 400.00 800.00
75 mm dia. pipe 6 Kg/cm2 50.00 Rm @Rs 320.54 16026.90
Fuel (Petrol) 0.05 Ltr @Rs 105.00 5.25
Miscellenous 2.51 % of Labour Rs 47.94
Sub total 17990.09
Contractor's Overhead and Profit @ 15% 2698.51
Total 20688.60
Rate/Rm Rs 413.77

32 75 mm dia. 4 kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 50 Rm
Plumber 1.00 No @ Rs 710.00 710.00
Helper 1.00 No @ Rs 400.00 400.00
Labour 2.00 No @ Rs 400.00 800.00
75 mm dia. pipe 4 Kg/cm2 50.00 Rm @Rs 227.69 11384.40
Fuel (Petrol) 0.05 Ltr @Rs 105.00 5.25
Miscellenous 2.51 % of Labour Rs 47.94
Sub total 13347.59
Contractor's Overhead and Profit @ 15% 2002.14
Total 15349.73
Rate/Rm Rs 306.99

Estimated By: Checked by: Forwarded by: Approved By:

 33 63 mm dia. 10 kg/cm2 pipe Supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 50 Rm
Plumber 1.00 No @ Rs 480.00 480.00
Helper 1.00 No @ Rs 400.00 400.00
Labour 2.00 No @ Rs 400.00 800.00
63 mm dia. pipe 10 Kg/cm2 50.00 Rm @Rs 341.82 17091.00
Fuel (Petrol) 0.05 Ltr @Rs 105.00 5.25
Miscellenous 2.51 % of Labour Rs 42.17
Sub total 18818.42
Contractor's Overhead and Profit @ 15% 2822.76
Total 21641.18
Rate/Rm Rs 432.82

34 63 mm dia. 6 kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 50 Rm

Plumber 1.00 No @ Rs 710.00 710.00

Helper 1.00 No @ Rs 400.00 400.00
Labour 2.00 No @ Rs 400.00 800.00
63 mm dia. pipe 6 Kg/cm2 50.00 Rm @Rs 229.04 11451.90
Fuel (Petrol) 0.05 Ltr @Rs 105.00 5.25
Miscellenous 2.51 % of Labour Rs 47.94
Sub total 13415.09
Contractor's Overhead and Profit @ 15% 2012.26
Total 15427.35
Rate/Rm Rs 308.54

35 63 mm dia. 4 kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 50 Rm

Plumber 1.00 No @ Rs 710.00 710.00

Helper 1.00 No @ Rs 400.00 400.00
Labour 2.00 No @ Rs 400.00 800.00
63 mm dia. pipe 4 Kg/cm2 50.00 Rm @Rs 157.71 7885.40
Fuel (Petrol) 0.05 Ltr @Rs 105.00 5.25
Miscellenous 2.51 % of Labour Rs 47.94
Sub total 9848.59
Contractor's Overhead and Profit @ 15% 1477.29
Total 11325.88
Rate/Rm Rs 226.51

Estimated By: Checked by: Forwarded by: Approved By:

 36 50 mm dia. 10 kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 1000 Rm

Plumber 1.50 No @ Rs 480.00 720.00

Helper 1.50 No @ Rs 400.00 600.00
Labour 3.00 No @ Rs 400.00 1200.00
50 mm dia. pipe 10 Kg/cm2 1000.0 Rm @Rs 214.49 214486.00
Fuel (Petrol) 0.37 Ltr @Rs 105.00 38.85
Miscellenous 2.51 % of Labour Rs 63.25
Sub total 217108.10
Contractor's Overhead and Profit @ 15% 32566.22
Total 249674.32
Rate/Rm Rs 249.67

37 50 mm dia. 6kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 1000 Rm

Plumber 1.50 No @ Rs 710.00 1065.00

Helper 1.50 No @ Rs 400.00 600.00
Labour 3.00 No @ Rs 400.00 1200.00
50 mm dia. pipe 6 Kg/cm2 1000.0 Rm @Rs 145.86 145856.00
Fuel (Petrol) 0.37 Ltr @Rs 105.00 38.85
Miscellenous 2.51 % of Labour Rs 71.91
Sub total 148831.76
Contractor's Overhead and Profit @ 15% 22324.76
Total 171156.53
Rate/Rm Rs 171.15

38 40 mm dia. 10 kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 1000 Rm

Plumber 1.50 No @ Rs 710.00 1065.00

Helper 1.50 No @ Rs 400.00 600.00
Labour 3.00 No @ Rs 400.00 1200.00
40 mm dia. pipe 10 Kg/cm2 1000.0 Rm @Rs 138.32 138322.00
Fuel (Petrol) 0.37 Ltr @Rs 105.00 38.85
Miscellenous 2.51 % of Labour Rs 71.91
Sub total 141297.76
Contractor's Overhead and Profit @ 15% 21194.66
Total 162492.43
Rate/Rm Rs 162.49

Estimated By: Checked by: Forwarded by: Approved By:

 39 40 mm dia. 6 kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 1000 Rm
Plumber 1.50 No @ Rs 480.00 720.00
Helper 1.50 No @ Rs 400.00 600.00
Labour 3.00 No @ Rs 400.00 1200.00
40 mm dia. pipe 6 Kg/cm2 1000.0 Rm @Rs 94.18 94180.00
Fuel (Petrol) 0.37 Ltr @Rs 105.00 38.85
Miscellenous 2.51 % of Labour Rs 63.25
Sub total 96802.10
Contractor's Overhead and Profit @ 15% 14520.32
Total 111322.42
Rate/Rm Rs 111.32

40 32 mm dia. 10 kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 1000 Rm

Plumber 1.00 No @ Rs 480.00 480.00

Helper 1.00 No @ Rs 400.00 400.00
Labour 3.0 No @ Rs 400.00 1200.00
32 mm dia. pipe 10 Kg/cm2 1000.0 Rm @Rs 90.14 90140.00
Fuel (Petrol) 0.25 Ltr @Rs 105.00 26.25
Miscellenous 2.51 % of Labour Rs 52.21
Sub total 92298.46
Contractor's Overhead and Profit @ 15% 13844.77
Total 106143.23
Rate/Rm Rs 106.14

41 32 mm dia. 6 kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 1000 Rm

Plumber 1.00 No @ Rs 480.00 480.00

Helper 1.00 No @ Rs 400.00 400.00
Labour 3.00 No @ Rs 400.00 1200.00
32 mm dia. pipe 6 Kg/cm2 1000.0 Rm @Rs 60.80 60798.00
Fuel (Petrol) 0.25 Ltr @Rs 105.00 26.25
Miscellenous 2.51 % of Labour Rs 52.21
Sub total 62956.46
Contractor's Overhead and Profit @ 15% 9443.47
Total 72399.93
Rate/Rm Rs 72.39

Estimated By: Checked by: Forwarded by: Approved By:

 42 25 mm dia. 10 kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 1000 Rm
Plumber 1.00 No @ Rs 480.00 480.00
Helper 1.00 No @ Rs 400.00 400.00
Labour 2.00 No @ Rs 400.00 800.00
25 mm dia. pipe 10 Kg/cm2 1000.0 Rm @Rs 54.35 54346.00
Fuel (Petrol) 0.25 Ltr @Rs 105.00 26.25
Miscellenous 2.51 % of Labour Rs 42.17
Sub total 56094.42
Contractor's Overhead and Profit @ 15% 8414.16
Total 64508.58
Rate/Rm Rs 64.50

43 20 mm dia. 10 kg/cm2 pipe supplying and laying (butt welded joints including fitting) (Ref.No. 17.2) Per 1000 Rm

Plumber 1.00 No @ Rs 480.00 480.00

Helper 1.00 No @ Rs 400.00 400.00
Labour 2.00 No @ Rs 400.00 800.00
20 mm dia. pipe 10 Kg/cm2 1000.0 Rm @Rs 36.31 36310.00
Fuel (Petrol) 0.25 Ltr @Rs 105.00 26.25
Miscellenous 2.51 % of Labour Rs 42.17
Sub total 38058.42
Contractor's Overhead and Profit @ 15% 5708.76
Total 43767.18
Rate/Rm Rs 43.76

44 15 mm dia. GI pipe(Medium duty) supplying and laying (Ref.No. 17.4-1.1) Per 30 Rm

Plumber 0.50 No @ Rs 480.00 240.00

Helper 1.00 No @ Rs 400.00 400.00
Labour 1.00 No @ Rs 400.00 400.00
15 mm dia. GI pipe (Medium duty) 30.0 Rm @Rs 161.36 4840.80
Read lead paint 10.00 %of Labour 104.00
Miscellenous 2.50 % of Labour Rs 26.00
Sub total 6010.80
Contractor's Overhead and Profit @ 15% 901.62
Total 6912.42
Rate/Rm Rs 230.41

Estimated By: Checked by: Forwarded by: Approved By:

 45 25 mm dia. GI pipe(Medium duty) supplying and laying (Ref.No. 17.4-1.2) Per 30 Rm

Plumber 0.50 No @ Rs 480.00 240.00

Helper 1.50 No @ Rs 400.00 600.00
Labour 1.50 No @ Rs 400.00 600.00
25 mm dia. GI pipe (Medium duty) 30.0 Rm @Rs 311.54 9346.20
Read lead paint 10.00 %of Labour 144.00
Miscellenous 2.50 % of Labour Rs 36.00
Sub total 10966.20
Contractor's Overhead and Profit @ 15% 1644.93
Total 12611.13
Rate/Rm Rs 420.37

46 50 mm dia. GI pipe(Medium duty) supplying and laying (Ref.No. 17.4-1.3) Per 30 Rm

Plumber 0.75 No @ Rs 480.00 360.00

Helper 2.00 No @ Rs 400.00 800.00
Labour 2.00 No @ Rs 400.00 800.00
50 mm dia. GI pipe (Medium duty) 30.0 Rm @Rs 642.67 19280.10
Read lead paint 10.00 %of Labour 196.00
Miscellenous 2.50 % of Labour Rs 49.00
Sub total 21485.10
Contractor's Overhead and Profit @ 15% 3222.77
Total 24707.87
Rate/Rm Rs 823.59

47 65 mm dia. GI pipe(Medium duty) supplying and laying (Ref.No. 17.4-1.4) Per 30 Rm

Plumber 1.25 No @ Rs 480.00 600.00

Helper 2.00 No @ Rs 400.00 800.00
Labour 3.00 No @ Rs 400.00 1200.00
65 mm dia. GI pipe (Medium duty) 30.0 Rm @Rs 820.30 24609.00
Read lead paint 10.00 %of Labour 260.00
Miscellenous 2.50 % of Labour Rs 65.00
Sub total 27534.00
Contractor's Overhead and Profit @ 15% 4130.10
Total 31664.10
Rate/Rm Rs 1055.47

Estimated By: Checked by: Forwarded by: Approved By:

 48 80 mm dia. GI pipe(Medium duty) supplying and laying (Ref.No. 17.4-1.4) Per 30 Rm

Plumber 1.25 No @ Rs 480.00 600.00

Helper 2.00 No @ Rs 400.00 800.00
Labour 3.00 No @ Rs 400.00 1200.00
80 mm dia. GI pipe (Medium duty) 30.0 Rm @Rs 1024.17 30725.10
Read lead paint 10.00 %of Labour 260.00
Miscellenous 2.50 % of Labour Rs 65.00
Sub total 33650.10
Contractor's Overhead and Profit @ 15% 5047.52
Total 38697.62
Rate/Rm Rs 1289.92

49 100 mm dia. GI pipe(Medium duty) supplying and laying (Ref.No. 17.4-1.5) Per 30 Rm

Plumber 1.75 No @ Rs 480.00 840.00

Helper 2.00 No @ Rs 400.00 800.00
Labour 4.00 No @ Rs 400.00 1600.00
100 mm dia. GI pipe (Medium duty) 30.0 Rm @Rs 1525.91 45777.30
Read lead paint 10.00 %of Labour 324.00
Miscellenous 2.50 % of Labour Rs 81.00
Sub total 49422.30
Contractor's Overhead and Profit @ 15% 7413.35
Total 56835.65
Rate/Rm Rs 1894.52

50 125 mm dia. GI pipe(Medium duty) supplying and laying (Ref.No. 17.4-1.6) Per 30 Rm

Plumber 2.00 No @ Rs 480.00 960.00

Helper 2.50 No @ Rs 400.00 1000.00
Labour 5.00 No @ Rs 400.00 2000.00
125 mm dia. GI pipe (Medium duty) 30.0 Rm @Rs 2047.15 61414.50
Read lead paint 10.00 %of Labour 1525.91 396.00
Miscellenous 2.50 % of Labour Rs 99.00
Sub total 65869.50
Contractor's Overhead and Profit @ 15% 9880.43
Total 75749.93
Rate/Rm Rs 2524.99

Estimated By: Checked by: Forwarded by: Approved By:

 51 15 mm dia. GI pipe(Heavy duty) supplying and laying (Ref.No. 17.4-1.1) Per 30 Rm

Plumber 0.50 No @ Rs 480.00 240.00

Helper 1.00 No @ Rs 400.00 400.00
Labour 1.00 No @ Rs 400.00 400.00
15 mm dia. GI pipe (Heavy duty) 30.0 Rm @Rs 163.93 4917.90
Read lead paint 10.00 %of Labour 104.00
Miscellenous 2.50 % of Labour Rs 26.00
Sub total 6087.90
Contractor's Overhead and Profit @ 15% 913.19
Total 7001.09
Rate/Rm Rs 233.36

52 25 mm dia. GI pipe(Heavy duty) supplying and laying (Ref.No. 17.4-1.2) Per 30 Rm

Plumber 0.50 No @ Rs 480.00 240.00

Helper 1.50 No @ Rs 400.00 600.00
Labour 1.50 No @ Rs 400.00 600.00
25 mm dia. GI pipe (Heavyduty) 30.0 Rm @Rs 289.46 8683.80
Read lead paint 10.00 %of Labour 144.00
Miscellenous 2.50 % of Labour Rs 36.00
Sub total 10303.80
Contractor's Overhead and Profit @ 15% 1545.57
Total 11849.37
Rate/Rm Rs 394.97

53 50 mm dia. GI pipe(Heavy duty) supplying and laying (Ref.No. 17.4-1.3) Per 30 Rm

Plumber 0.75 No @ Rs 480.00 360.00

Helper 2.00 No @ Rs 400.00 800.00
Labour 2.00 No @ Rs 400.00 800.00
50 mm dia. GI pipe (Heavy duty) 30.0 Rm @Rs 621.60 18648.00
Read lead paint 10.00 %of Labour 196.00
Miscellenous 2.50 % of Labour Rs 49.00
Sub total 20853.00
Contractor's Overhead and Profit @ 15% 3127.95
Total 23980.95
Rate/Rm Rs 799.36

Estimated By: Checked by: Forwarded by: Approved By:

 54 65 mm dia. GI pipe(Heavy duty) supplying and laying (Ref.No. 17.4-1.4) Per 30 Rm

Plumber 1.25 No @ Rs 480.00 600.00

Helper 2.00 No @ Rs 400.00 800.00
Labour 3.00 No @ Rs 400.00 1200.00
65 mm dia. GI pipe (Heavy duty) 30.0 Rm @Rs 759.81 22794.30
Read lead paint 10.00 %of Labour 260.00
Miscellenous 2.50 % of Labour Rs 65.00
Sub total 25719.30
Contractor's Overhead and Profit @ 15% 3857.90
Total 29577.20
Rate/Rm Rs 985.90

55 80 mm dia. GI pipe(Heavy duty) supplying and laying (Ref.No. 17.4-1.4) Per 30 Rm

Plumber 1.25 No @ Rs 480.00 600.00

Helper 2.00 No @ Rs 400.00 800.00
Labour 3.00 No @ Rs 400.00 1200.00
80 mm dia. GI pipe (Heavy duty) 30.0 Rm @Rs 924.25 27727.50
Read lead paint 10.00 %of Labour 260.00
Miscellenous 2.50 % of Labour Rs 65.00
Sub total 30652.50
Contractor's Overhead and Profit @ 15% 4597.88
Total 35250.38
Rate/Rm Rs 1175.01

56 100 mm dia. GI pipe(Heavy duty) supplying and laying (Ref.No. 17.4-1.5) Per 30 Rm

Plumber 1.75 No @ Rs 480.00 840.00

Helper 2.00 No @ Rs 400.00 800.00
Labour 4.00 No @ Rs 400.00 1600.00
100 mm dia. GI pipe (Heavy duty) 30.0 Rm @Rs 1384.57 41537.10
Read lead paint 10.00 %of Labour 324.00
Miscellenous 2.50 % of Labour Rs 81.00
Sub total 45182.10
Contractor's Overhead and Profit @ 15% 6777.32
Total 51959.42
Rate/Rm Rs 1731.98

Estimated By: Checked by: Forwarded by: Approved By:

 57 125 mm dia. GI pipe(Heavy duty) supplying and laying (Ref.No. 17.4-1.6) Per 30 Rm

Plumber 2.00 No @ Rs 480.00 960.00

Helper 2.50 No @ Rs 400.00 1000.00
Labour 5.00 No @ Rs 400.00 2000.00
125 mm dia. GI pipe (Heavy duty) 30.0 Rm @Rs 1813.46 54403.80
Read lead paint 10.00 %of Labour 396.00
Miscellenous 2.50 % of Labour Rs 99.00
Sub total 58858.80
Contractor's Overhead and Profit @ 15% 8828.82
Total 67687.62
Rate/Rm Rs 2256.25

58 15 and 20 mm dia Bend, elbow, union, reducer, flange, connection tap etc. for all types of fittings (Ref.No. 17.4-2.2) Per piece

0.17 of Labour 5.78

Sub total 5.78

Contractor's Overhead and Profit @ 15% 0.87
Total 6.64
Rate/pc Rs 6.64

59 25 and 32 mm dia Bend, elbow, union, reducer, flange, connection tap etc. for all types of fittings (Ref.No. 17.4-2.2) Per piece

0.17 of Labour 8.00

Sub total 8.00

Contractor's Overhead and Profit @ 15% 1.20
Total 9.20
Rate/pc Rs 9.20

60 40,50 mm dia Bend, elbow, union, reducer, flange, connection tap etc. for all types of fittings (Ref.No. 17.4-2.2) Per piece

0.17 of Labour 10.89

Sub total 10.89

Contractor's Overhead and Profit @ 15% 1.63
Total 12.52
Rate/pc Rs 12.52

Estimated By: Checked by: Forwarded by: Approved By:

 61 65,80 mm dia Bend, elbow, union, reducer, flange, connection tap etc. for all types of fittings (Ref.No. 17.4-2.2) Per piece

0.17 of Labour 14.44

Sub total 14.44

Contractor's Overhead and Profit @ 15% 2.17
Total 16.61
Rate/pc Rs 16.61

62 100 mm dia Bend, elbow, union, reducer, flange, connection tap etc. for all types of fittings (Ref.No. 17.4-2.2) Per piece

0.17 of Labour 18.00

Sub total 18.00

Contractor's Overhead and Profit @ 15% 2.70
Total 20.70
Rate/pc Rs 20.70

63 125 mm dia Bend, elbow, union, reducer, flange, connection tap etc. for all types of fittings (Ref.No. 17.4-2.2) Per piece

0.17 of Labour 22.00

Sub total 22.00

Contractor's Overhead and Profit @ 15% 3.30
Total 25.30
Rate/pc Rs 25.30

64 Barbed wire fencing work on RCC Posts (100 mm x 100 x 2.2m) @ 3m c/c (2 diagonals & 5 horizontals) (Ref.No. 24.7) Per 30 Rm

Skilled Labour 1.00 No @ Rs 600.00 600.00

Unskilled Labour 2.00 No @ Rs 400.00 800.00
PCC (1:1.5:3) 0.23 m3 @Rs 17322.96 3984.28
MS Rod 8mm 25.41 Kg @ Rs 246.79 6270.93
Formworks 9.24 m² @Rs 500.39 4623.60
Binding wire 3.00 kg @ Rs 111.21 333.63
Barbed wire 62.50 Kg @ Rs 106.21 6638.12
U hooks 77.00 No. @ Rs 2.00 154.00
Sub total 23404.56
Contractor's Overhead and Profit @ 15% 3510.68
Total 26915.24
Rate/Rm Rs 897.17

Estimated By: Checked by: Forwarded by: Approved By:

 65 Making wood Chaukhats for 1 m3 Per No
Skilled Labour 34.00 No @ Rs 600.00 20400.00
Unskilled Labour 3.40 No @ Rs 400.00 1360.00
Local wood for frame 1.10 m3 @Rs 32992.80 36292.07
Hold fast 92.00 No @ Rs 110.00 10120.00
Screw 184.00 No @Rs 2.50 460.00
Sub total 68632.07
Contractor's Overhead and Profit @ 15% 10294.81
Total 78926.88
Rate/m3 Rs 78926.88

66 CGI sheet roofing works with supply of materials complete(Per 10 m2) Per No

Skilled Labour 1.00 No @ Rs 0.00 0.00

Unskilled Labour 1.25 No @ Rs 0.00 0.00
CGI sheet 22*24 SWG 13.32 m2 @Rs 947.00 12614.04
Nut bolt 30 No @ Rs 20.00 600.00
J hooks 25.00 No @Rs 20.00 500.00
Bitumin Washer 55.00 No @ Rs 2.50 137.50
Sub total 13851.54
Contractor's Overhead and Profit @ 15% 2077.73
Total 15929.27
Rate/No Rs 1592.93

67 Making shutter in 38 mm thick wood frame (shutter size 1.07*1.982=2.12m2) Per No

Skilled Labour 10.00 No @ Rs 600.00 6000.00

Unskilled Labour 1.00 No @ Rs 400.00 400.00
Local wood(100 mm) 0.08 m3 @Rs 32992.80 2771.39
Nut bolt a)250 mm 1 No @ Rs 20.00 20.00
b)300mm 1 No @ Rs 20.00 20.00
Locking Sets 1.00 No @Rs 50.00 50.00
Handles 2.00 No @ Rs 25.00 50.00
Screw 150.00 No @ Rs 2.50 375.00
9686.39
Contractor's Overhead and Profit @ 15% 1452.96
Total 11514.35
Rate/Sq.m Rs 5431.30

Estimated By: Checked by: Forwarded by: Approved By:

 DETAILED QUANTITY AND COST ESTIMATE
Project Name:Bahirisen Irrigation Project
Location:Aalital-3 Dadeldhura

Quantity and Cost Estimate of : Resorvoir Tank,Valve Box,Fittings and Barbed wire fencing
Size of the Tank
Length 8 Height 2
Width 8
Rate per unit Amount
S.No. Description of Works No. Length Breadth Height Quantity Remarks
(Rs.) (Rs.)
1 E/W excavation in Foundation in BMS soil

RVT

Levelling ground 1.00 8.50 8.50 0.30 21.68

RT 1.00 8.50 8.50 1.50 108.38
Valve Box
1 1.80 1.80 0.35 1.13
131.18 m3 753.34 98826.15456
2 Stone soling work on the floor bed
RVT
Bed 1.00 8.50 8.50 0.15 10.84
Valve Box
1.00 1.80 1.80 0.15 0.49
11.32 m3 3013.92 34128.12
3 PCC work in 1:3:6 cement concrete for
floor bed.
RVT

Bed 1.00 8.50 8.50 0.10 7.23

Valve Box
1.00 1.80 1.80 0.10 0.32
7.55 m3 11704.75 88359.16
4 P.C.C (1:1.5:3) for R.C.C
Bed 1.00 8.50 8.50 0.15 10.84
L-wall 2.00 8.50 0.25 2.00 8.50
S-Wall 2.00 8.00 0.25 2.00 8.00
Valve Box
Cover 1.00 1.80 1.80 0.10 0.32
27.66 m3 17322.96 479179.05
5 RR masonary work in CM 1:6
Valve Box
1.00 5.60 0.40 0.75 1.68 m3 3740.26 6283.64

6 Tor Steel @1.0 % of item no 4

say 2171.43
2171.43 Kg. 121.62 264084.35
7 Form Work
RVT
Wall exterior 2.00 8.50 2.00 34.00
2.00 8.50 2.00 34.00
Wall interior 2.00 8.00 2.00 32.00
2.00 8.00 2.00 32.00
Valve Box
2.00 1.80 1.80 6.48
138.48 m2 500.39 69294

Estimated By: Checked by: Forwarded by: Approved By:

 8 12.5 mm thick 1:4 C/S plaster
RVT
Bed 1.00 8.00 8.00 64.00
L-wall 2.00 8.00 2.00 32.00
S-Wall 2.00 8.00 2.00 32.00
Valve Box
Inside 4.00 1.00 0.75 3.00
outside 4.00 1.80 0.75 5.40
136.40 m2 334.84 45672.17
9 3 mm thick cement punning
Bed 1.00 8.00 8.00 64.00
L-wall 2.00 8.00 2.00 32.00
S-Wall 2.00 8.00 2.00 32.00
128.00 m2 246.79 31589.12
10 Barbed wire fencing
11.00 9.50 104.50
104.50 Rm 897.17 93754.26
11 13 numbers of 2.6 m
Suppy and fixing of steel angles (50 mm x 50 length @3.728 kg/m
mm x 5 mm) as per the instruction of site-
engineer 126.01
126.01 kg 133.64 16839.68

12 Trashrack made of iron with fitting. 1.00 1.00 LS 10000.00 10000.00

13 RVT Fittings
13.1 Inlet 4"size
a G.I. Elbow 4" 2.00 2.00 pcs 1269.42 2538.83
b G.I. Socket 4" 1.00 1.00 pcs 697.48 697.48
c G.I. Union 4" 1.00 1.00 pcs 1663.25 1663.25
d GI Pipe 4" (0.65+0.4+1.8) 2.85 2.85 mtr 1894.52 5399.38
13.2 Outlets 4" size For 1 nos outlets
a G.I. Elbow 4" 1.00 1.00 pcs 1269.42 1269.42
b G.I. Elbow -1/2" 2.00 2.00 pcs 37.79 75.57
c G.I. Union 4" 1.00 1.00 pcs 1663.27 1663.27
d G.I. Union -1/2" 1.00 1.00 pcs 92.13 92.13
e G.I. Nipple 4" 75mm long 2.00 2.00 pcs 626.23 1252.46
f GI Nipple -1/2" (75 mm long) 1.00 1.00 pcs 165.41 165.41
g G.I.Equal Tee-1/2" 1.00 1.00 pcs 55.49 55.49
h G.I.Reducing Tee4" *1/2 1.00 1.00 pcs 134.65 134.65
i Brass Union 4" 1.00 1.00 pcs 10504.02 10504.02
j Brass Gate Valve 4" 1.00 1.00 pcs 28134.64 28134.64
k G.I. Pipe4" (0.4 +1.6) 2.00 2.00 mtr 1894.52 3789.04
l G.I. Pipe -1/2" (0.5+0.6+1.2) 2.30 2.30 mtr 230.41 529.94
13.3 Washout
a G.I. Elbow-2" 1.00 1.00 pcs 266.95 266.95
b GI Nipple 2" 3.00 3.00 pcs 163.14 489.43
c Brass Gate Valve- 2" 1.00 1.00 pcs 4938.19 4938.19
d G.I PIPE 2" (0.25+1.35) 1.60 1.60 mtr 823.59 1317.74
e Brass union 2" 1.00 1.00 pcs 1495.31 1495.31
f HDPE 63mm/ 4kg-cm2 5.00 5.00 mtr 226.51 1132.55
13.4 Overflow
a G.I. Elbow-2" 2.00 2.00 pcs 266.95 533.89
b GI pipe-2" (0.25+1.3+0.35) 1.90 1.90 mtr 823.59 1564.82
c GI Nipple 2" 1.00 1.00 pcs 163.14 163.14
59568.05
Total of RVT,Fittings and Barbed wire
1297577.8
fencing =

Estimated By: Checked by: Forwarded by: Approved By:

 DETAILED QUANTITY AND COST ESTIMATE
Project Name:Bahirisen Irrigation Project

Location:Aalital-3 Dadeldhura
Quantity and Cost Estimate of : Pump house

S.N. Description of works No Length Breath Height Quantity Rate per Unit (RsAmount (Rs.) Remarks
1) E/W excavation for foundation in GMS

i) Long wall 2 4.40 1.30 0.80 4.58

ii) Short wall 2 2.50 1.30 0.80 2.60
7.18 m3 753.34 5405.96784
2) Backfill 33 % of
excavatio
n 2.37
2.37 m3 115.00 272.33
3) Earthfill with compaction in room floor
1
2.50 2.50 0.30 1.88
1.88 m3 115.00 215.63
4) Stone soling for foundation
i) Long wall 2 3.50 0.70 0.15 0.74
ii) Short wall 2 2.1 0.70 0.15 0.441
iii) Room floor 1 2.50 2.50 0.15 0.94
iv) Apron (Peti) around building 1 11.30 0.50 0.15 0.85
2.96 m3 3013.92 8924.22
5) PCC 1:3:6 for foundation
i) Long wall 2 3.50 0.70 0.10 0.49
ii) Short wall 2 2.10 0.70 0.10 0.29
iii) Room floor 1 2.50 2.50 0.10 0.63
iv) Apron (Peti) around building 1 11.3 0.5 0.075 0.42375
1.83 m3 11704.75 21451.88
6) RR masonary work in CM 1:6
i) Long wall 1st footing 2 3.50 0.70 0.30 1.47
ii) Long wall 2nd footing 2 3.30 0.50 0.50 1.65
iii) Long wall 3rd footing 2 3.10 0.30 2.75 5.12
iv) Short wall 1st footing 2 2.10 0.70 0.30 0.88
v) Short wall 2nd footing 2 2.30 0.50 0.50 1.15
vi) Short wall 3rd footing 2 2.50 0.30 2.75 4.13
vii) Top of CGI sheet 1 11.20 0.30 0.25 0.84
15.23
Deduction:
i) Door 1 2.1 0.3 1.2 0.756
ii) Window 1 1.00 1.00 0.30 0.30
Deduction total: 1.06

14.18m3 3740.26 53021.93

7) PCC 1:2:4 for RCC
i) Window lintel 1 1.30 0.30 0.15 0.06
ii) Door lintel 1 1.50 0.30 0.15 0.07
iii) Door chajja 1 1.5 0.45 0.075 0.050625
iv) Window chajja 1 1.30 0.45 0.08 0.04
0.22 m3 14077.27 3104.04
8) Reinforcement steel bars @ 1.0 % of RCC 17.31
17.31 kg 121.62 2105.11
9) Form Works
i) Window lintel base 1 1.00 0.60 0.60
ii) Window lintel side 4 0.15 0.15 0.09
iii) Door lintel base 1 1.20 0.60 0.72
iv) Door lintel side 4 0.15 0.15 0.09
v) Door chajja 1 1.5 0.5 0.75
vi) Window chajja 1 1.30 0.50 0.65
vii) Apron (Peti) 1 11.3 0.075 0.8475
3.75m3 500.39 1875.21

Estimated by: Checked by: Forwarded by: Approved by

 10) 12.5 mm thick Plaster (1:4 c/s mortar)
i) Long wall outer face 2 3.10 3.00 18.60
ii) Short wall outer face 2 3.10 3.00 18.60
iii) Long wall iner side 2 2.50 3.00 15.00
iv) Short wall iner side 2 2.50 3.00 15.00
v) Top of CGI sheet 1 8.00 0.90 7.20
vi) Window chajja 2 1.3 0.5 1.3
vii) Door chajja 2 1.50 0.50 1.50
viii) Apron (Peti) 1 11.3 0.58 6.554
83.75 m2
Deductioin:
i) Door 1 2.10 1.10 2.31
ii) Window 1 1.10 1.00 1.10
Total Deduction: 3.41 m2

Net Quantity: 80.34 m2 334.84 26902.38

11) 3 mm thick Cement Punning

i) Room floor 1 2.5 2.5 6.25
ii) Apron (Peti) 1 11.30 0.58 6.55
12.80 m3 246.79 3159.90

13) Chaukhats for doors/windows

i) Door vertical 2 2.10 0.10 0.13 0.05
ii) Door horizontal 1 1.10 0.10 0.13 0.01
iii) Window vertical 3 1.10 0.10 0.08 0.03
iv) Window horizontal 2 1.10 0.10 0.08 0.02
v) Roof truss 2 3.65 0.10 0.13 0.09
0.20 m3 78926.88 15903.77
14) shutter in 38 mm thick local wood
i) Door 1 2 0.9 1.8
ii) Window 1 0.90 0.90 0.81
2.61 m2 5431.30 14175.68
15) CGI Sheet roofing works with supply of
material
i) CGI sheet for roofing 1 3.65 3.65 13.32
13.32 m2 1592.93 21221.77

TOTAL Rs.177,739.81

Estimated by: Checked by: Forwarded by: Approved by

 DETAILED QUANTITY AND COST ESTIMATE
Project Name:Bahirisen Irrigation Project
Location:Aalital-3 Dadeldhura

Quantity Estimate of : Sump Well

Rate per unit Amount

S.No. Description of Works No. Length Breadth Height Quantity Remarks
(Rs.) (Rs.)
1 Earthwork excavation under shallow
water depth in hard gravel mixed soils
(dia. of gravel < 10 cm) with disposal
up to 10 m lead 6 m deep excavation
and 7.5 m lift

a Well pi()/4*(2.3+.3*2)^
1 6.61 11.00 72.650 2
72.65 m3 2037.340 148012.751
2 E/W in back filling @ 67 % of
excavation quantity
0.67 48.68 m3 115.000 5597.683
3 Stone soling work on the floor bed

a Well 1 6.61 0.20 1.320

1.32 m3 3013.920 3978.374

4 PCC work in 1:1.5:3 cement concrete

for RCC Rings

a Well
1 1.01 12.00 12.150

12.15 m3 17322.96 210473.96

5 Reinforcement Steel bar
1.5% of concrete volume 1430.66 Kg. 121.62 173994.08

6 Form work
2 7.23 12.00 173.410
500.390 86772.630
173.41 m2
7 Supplying and fitting, fixing required
perforated pipes, filters and all other
accessories as per instructions, all
complete.

L.S. 50000.00

8 Trashrack made of iron with fitting.

L.S. 10000.00

Total of Sump Well Rs. 688829.48

Estimated By: Checked by: Forwarded by: Approved By:

 DETAILED QUANTITY ESTIMATE AND COST
Project Name:Bahirisen Irrigation Project
Location:Aalital-3 Dadeldhura

Quantity Estimate of : Orifice Intake and Canal

Rate per unit Amount
S.No. Description of Works No. Length Breadth Height Quantity Remarks
(Rs.) (Rs.)
1 E/W excavation in foundation with
boulder mixed soil
a Forebay
Floor 1 0.5(1.82+1.12)*0.35 0.50 0.25
Sill 1 2.50 0.15 0.50 0.18
b Sediment trap Portion
1 4.30 0.70 0.70 2.10
c Canal 1 10 0.45 0.15 0.67
3.20 m3 753.34 2410.68
2 Stone soling work
a Forebay
Floor 1 0.5(1.82+1.12)*0.35 0.15 0.07
Sill 1 2.50 0.15 0.15 0.05
b Sediment trap Portion
1 4.30 0.70 0.15 0.45
c Canal 1 10.00 0.45 0.15 0.67
1.24 m3 3013.92 3737.26
3 P.C.C.(1:3:6) work.
a Forebay
Floor 1 0.5(1.82+1.12)*0.35 0.10 0.050
Sill 1 2.50 0.15 0.10 0.03
b Sediment trap Portion
1 4.30 0.70 0.10 0.30
c Canal 1 10.00 0.45 0.10 0.45
0.83 m3 11704.75 9714.94
4 P.C.C.(1:2:4) for RCC.
a Forebay
Floor 1 0.5(1.82+1.12)*0.35 0.15 0.07
Sill 1 2.50 0.15 0.25 0.090
wall 2 1.12 0.15 1.60 0.53
Along Orifice 1 0.70 0.15 1.80 0.18
b Sediment trap Portion
1 4.30 0.70 0.15 0.45
2 4.23 0.15 1.00 1.26
c Canal
Wall 1 10.00 0.10 1.25 1.25
Cover 1 10.00 0.45 0.10 0.45
e Deduction
Escape -1 0.20 0.15 0.45 -0.01
Orifice -1 0.40 0.15 0.25 -0.01
Sediment eject channel -1 0.50 0.15 1.00 -0.070
4.19 m3 14077.27 58983.76
5 Reinforcement Steel bar
a Intake Portion 0.8% of concrete volume 128.12 Kg.
b Canal 0.6% of concrete volume 80.07 Kg.
208.19 Kg. 121.62 25319.61
6 Wooden form works
a Forebay
Inner wall 2 1.10 1.60 3.52
Outer wall 2 1.28 1.60 4.10
b Along Orifice
Inner wall 1 0.70 1.60 1.12
Outer wall 1 0.70 1.80 1.26
c Sediment trap Portion
Inner wall 1 8.40 1.00 8.40
Outer wall 2 4.22 1.00 8.44
d Canal
Inner wall 2 10.00 0.40 8.00
Outer wall 2 10.00 0.50 10.00
Cover 1 10.00 0.25 2.50
f Deduction
Canal Portion -1 0.45 0.40 -0.18
Sediment eject channel -2 0.50 1.00 -1.00
Escape -2 0.20 0.45 -0.18
45.98 m2 500.39 23005.93
7 Iron gate with fitting L.S. 20000
8 Trashrack made of iron with fitting. L.S. 5000
9 Supplying and fitting, fixing perforated
pipes, Overflow pipe, Flushing system and
all other accessories as per instructions, all
complete.
L.S. 30000
10 E/W in back filling @ 50% of excavation 1.60 m3 150.94 241.5
quantity

Total Rs. 178,413.68

Estimated By: Checked by: Forwarded by: Approved By:

 DETAILED QUANTITY ESTIMATE AND COST
Project Name:Bahirisen Irrigation Project
Location:Aalital-3 Dadeldhura

Quantity Estimate of : Canal Outlet Chamber No of Outlets= 3

Rate per unit Amount
S.No. Description of Works No. Length Breadth Height Quantity Remarks
(Rs.) (Rs.)
1 Earthwork in excavation in GBM soil for
foundation work.
a Chamber 3 1.80 1.65 0.55 4.90
b Canal Outlet portion 3 0.50 0.60 0.55 0.50
c Cutoff 3 1.20 0.15 1.00 0.54
5.94 m3 753.34 4471.45
2 Earthwork in back filling 60% of excavation work 3.56 m3 115.00 409.55
3 Stone soling work on the floor bed
a Chamber 3 1.80 1.65 0.15 1.34
b Canal Outlet portion 3 0.50 0.60 0.15 0.14
1.47 m3 3013.92 4434.98
4 PCC work in 1:3:6 cement concrete for
floor bed.
a Chamber 3 1.80 1.65 0.10 0.89
b Canal Outlet portion 3 0.50 0.60 0.10 0.09
0.89 m3 11704.75 10428.93
5 P.C.C (1:2:4) for R.C.C
a Floor
Chamber 3 1.80 1.65 0.15 1.34
Canal Outlet portion 3 0.50 0.60 0.30 0.27
Cutoff 3 1.20 0.15 1.00 0.54
b Wall
Chamber 3 6.60 0.15 1.00 2.97
Canal Outlet portion 3 1.60 0.15 0.85 0.61
c Cover 3 1.80 1.80 0.10 0.972
d Deduction -3 0.30 0.15 0.85 -0.115
6.59 m3 14077.27 92709.38
6 Reinforcement Steel bar 0.6% of concrete volume 310.18 Kg. 121.62 37723.42
7 Wooden Formwork
a Chamber
Inside wall 3 5.70 1.00 17.100
Outside wall 3 6.60 1.00 19.800
b Canal Outlet portion
Inside wall 6 0.65 0.85 3.315
Outside wall 6 1.25 0.85 6.375
Cover 3 1.50 1.50 6.750
53.34 m2 500.39 26690.8026
8 Trashrack made of iron with fitting. L.S. 5000.00
Total = Rs. 181,868.52
Cost Per Outlet= Rs. 60622.8391

Estimated By: Checked by: Forwarded by: Approved By:

 Operation and Maintenance Cost

Project Name:Bahirisen Irrigation Project

Location:Aalital-3 Dadeldhura

Operation Cost
Delivery Discharge 6.11 lps
Working hour 12 hr
Water Delivered per annum 96342.48 m3
Electricity cost 3.125 per unit
Pump Power 25 Hp
Pump power 18.5 Kw
Pumping hour per annum @ 12 hr/day 4380 hour per annum
Electricity charge for a 18.5 KW pump @Rs. 3.125 per unit 253218.75 per annum
Total Electricity For 2 Pumps 506437.5 per annum
Cost of Pump operator 48000 per annum
Total operation cost 554,437.50 Per annum

Maintenance cost
(Assuming one servicing per year)
Pump pull out and reinstallation 10000
Replacing of bush and spare parts 10000
Service charge and unforseen expenditure 10000
Total 30,000.00 Per annum

Total Operation and Maintenance Cost 584,438.00 Per annum

Estimated By: Checked by: Forwarded by: Approved By:

 DETAILED QUANTITY AND COST ESTIMATE
Project Name:Bahirisen Irrigation Project
Location:Aalital-3 Dadeldhura

Quantity and cost Estimate of : Main line and Distribution line

Rate per unit Amount

S.No. Description of Works No. Length Breadth Height Quantity Remarks
(Rs.) (Rs.)
1 Earthwork in excavation in GMS soil
and ordinary soil

a) For main pipe line (Sumpwell to

reservoir)
1 2300.00 0.30 0.40 276.00 753.34 207921.84
b) for Distribution pipe line(RVT to
Tapstand)
1 2000.00 0.30 0.30 180.00
Assuming 90% soft soil & 10%GMS
162.00 473.80 76755.60

18.00 753.34 13560.12

2 Earthwork in back filling 80 % of E/W Excavation of 1.a+b

364.80 m3 115.00 41952.00
Main pipeline

3 100 mm. dia. GI pipe medium duty

supplying, laying and fitting work
with butt weld joints.
1 2300.00 2300 Rm. 1894.52 4357396.00
Distribution Pipe Line

4 90 mm. dia. HDPE pipe (6

kg/cm2) supplying, laying and fitting
work with butt weld joints.
1 2000.00 2000 Rm. 574.00 1148000.00
5 Pipe fittings and miscellenous
L.S 50000.00
Total of Pipe laying ,and Valve
Rs. 5895585.56
works

Estimated By: Checked by: Forwarded by: Approved By:

 Government of Nepal
Ministry of Irrigation
Department of Irrigation
Far-Western Regional Irrigation Directorate
Irrigation Development Sub-Division , Dadeldhura
Dawali Khet Irrigation Project
SUMMARY OF QUANTITY & COST
Pump Orifice Pump and Rate Per
SN Description of Work Unit RVT Sump well Field Outlet Pipe Total Total Amount
house Intake Electric Items Unit
1 Earthwork excavation in ordinary soil m 3
162.00 162.00 473.80 76755.60
2 Earthwork excavation in GMS soil m3 131.18 7.18 3.20 5.94 294.00 441.50 753.34 332596.22
3 E/W in Back Filling m3 4.25 48.68 1.60 3.56 364.80 422.89 115.00 48631.98
4 Excavation in very Hard GMS upto Shallow depth m3 72.65 72.65 2037.34 148012.75
5 P.C.C works for 1:3:6 concrete mix m3 7.55 1.83 0.00 0.83 0.89 11.10 11704.75 129922.73
6 P.C.C works for 1:2:4 for R.C.C m3 0.22 4.19 6.59 11.00 14077.27 154797.18
7 P.C.C works for 1:1.5:3 for R.C.C m3 27.66 12.15 39.81 17322.96 689653.02
8 Reinforcements kg 2171.43 17.31 1430.66 208.19 310.18 4137.77 121.62 503226.59
9 Formwork m2 138.48 3.75 173.41 45.98 53.34 414.95 500.39 207638.58
10 Stone soling works m3 11.32 2.96 1.32 1.24 1.47 18.32 3013.92 55202.96
11 RR masonary work in CM 1:6 m3 1.68 14.18 15.86 3740.26 59305.56
12 12.5 mm thick Plaster (1:4 c/s mortar) m2 136.40 80.34 216.74 334.84 72574.56
13 3 mm thick cement punning m2 128.00 12.80 140.80 246.79 34749.02
14 Barbed wire fencing Rm 104.50 104.50 897.17 93754.27
15 Chaukhats for doors/windows m3 0.20 0.20 78926.88 15903.77
16 shutter in 38 mm thick local wood
m2 2.61 2.61 5431.30 14175.68
17 CGI Sheet roofing works with supply of material m2 13.32 13.32 1592.93 21221.77
Suppy and fixing of steel angles (50 mm x 50 mm x 5
18 Kg 126.01 126.01 133.64 16839.68
mm) as per the instruction of site-engineer
100 mm. dia. GI pipe medium duty supplying, laying and
19 fitting work with butt weld joints. Rm 2300.00 1894.52 4357396.00
2300.00
90 mm. dia. HDPE pipe (6 kg/cm2) supplying, laying
21 and fitting work with butt weld joints. Rm 2000.00 574.00 1148000.00
2000.00
22 Fittings and Miscellenous
LS 69568.05 60000.00 55000.00 5000.00 50000.00 239568.05 1.00 239568.05
23 Pump, its Fittings and Electric items as a whole LS 1775468.75 1775468.75 1.00 1775468.75
1297577.79 177708.42 688829.48 178356.20 181868.52 5895585.56 1775468.75 10195394.73

Estimated by: Checked by: Forwarded by: Approved by:

 DETAILED QUANTITY ESTIMATE AND COST
Project Name:Bahirisen Irrigation Project
Location:Aalital-3 Dadeldhura

Quantity Estimate of : Pump

Rate per unit Amount
S.No. Description of Works No. Length Breadth Height Quantity Remarks
(Rs.) (Rs.)

1 KSB Submersible Pump (25 HP)

1 1.00 nos. 351340.00 351340.00

2 Panel Board and Accessories 1 1.00 nos. 60000.00 60000.00

3 Fittings accessories and miscellenous works

(GI) L.S. 50000.00
4 Fitting, fixing and placing pump and
accessories as per specification and
instructions, all complete.
L.S. 30000.00
Total = Rs. 491,340.0

Estimated By: Checked by: Forwarded by: Approved By:

 DETAILED QUANTITY AND COST ESTIMATE
Project Name:Bahirisen Irrigation Project
Location:Aalital-3 Dadeldhura
Quantity and cost Estimate of : Electric items (Estimate according to Kailali district rate 13% VAT included )

S.N Description Unit Quantity Rate Amount Remarks

1 Transformer 25 kva Nos 1 339,000.00 339,000.00
2 Steel Tubular Pole 9 m Nos 10 16,500.00 165,000.00
3 Steel tubler pole 8m Nos 4 11,500.00 45,999.99
4 ACSR Conductor 0.03 sq inch Km 3.5 40,538.75 141,885.63
5 T Channel Set 17 2,655.50 45,143.50
6 Pin Insulator Nos 100 735.63 73,563.00
7 Disc Insulator Nos 18 1,737.94 31,282.92
8 2 m channel Nos 5 3,310.17 16,550.83
9 Diron set Nos 20 180.80 3,616.00
10 Stay set Set 15 1,751.50 26,272.50
11 Stay Wire Kg 75 148.03 11,102.25
12 Stay Insulator Nos 15 57.63 864.45
13 Nut Bolts Kg 25 259.90 6,497.50
14 Washer Kg 3 226.00 678.00
15 Transformer connector. Nos 7 1,000.00 7,000.03
16 11 KV DO Set Nos 3 13,899.00 41,697.00
17 Earthing Rod set Nos 1 9,266.00 9,266.00
18 11 KV Lighting Arrester Nos 3 12,740.75 38,222.25
19 Earthing Wire Kg 3 1,389.90 4,169.70
20 Pole Clamp Nos 4 289.28 1,157.12
21 1.5 Feet channel Nos 2 565.00 1,130.00
22 Salt Kg 50 28.25 1,412.50
23 Coal of wood Kg 40 56.50 2,260.00
24 PVC pipe Mtr 20 56.50 1,130.00
Total 1,014,901.17 Including VAT
Without VAT 898,142.63
VAT 13% 116,758.54
Sub-total (A) 1,014,901.17
Labour Cost

1 Erection of 9 m steel tubular pole Nos 10 2,795.19 27,951.90

2 Erection of 8m steel tubular pole Nos 4 2,795.19 11,180.76

Stringing of ACSR Conductor 0.03
3 sq inch HT 3w Km 1.5 48,783.00 73,174.50

Stringing of ACSR Conductor 0.03

4 sq inch LT 4w Km 0.28 66,674.24 18,668.79
5 Installation of Stay Set Set 15 1,529.50 22,942.50
6 Installation of Transformer Nos 1 18,998.00 18,998.00

Transportation of Line materials

7 upto site L/S 1 80,000.00 80,000.00
Total 252,916.45
VAT 13% 32,879.14
Sub-total (B) 285,795.59
Service Charge © 130,069.68
Shutdown Charge (D) Hrs 3 1,000.00 3,000.00
Transformer Testing charge 1,500.00
Grand Total (A+B+C+D) 1,433,766.43

Estimated By: Checked by: Forwarded by: Approved By:

 DETAILED QUANTITY AND COST ESTIMATE
Project Name:Bahirisen Irrigation Project
Location:Aalital-3 Dadeldhura
Quantity and cost Estimate of : Electric items (Estimate provided by NEA)

S.N Description Unit Quantity Rate Amount Remarks

1 Transformer 25kva Nos 1 350,000.00 350,000.00
2 Steel Tubular Pole 9 m Nos 15 16,500.00 247,500.00
3 Steel tubler pole 8m Nos 2 11,500.00 23,000.00
4 ACSR Conductor 0.03 sq inch Km 7.42 33,000.00 244,860.00
5 T Channel Nos 33 2,100.00 69,300.00
6 Pin Insulator Nos 100 300.00 30,000.00
7 Disc Insulator Nos 18 750.00 13,500.00
8 2 m channel Nos 5 3,300.00 16,500.00
9 Diron set Nos 20 200.00 4,000.00
10 Stay set Set 15 1,900.00 28,500.00
11 Stay Wire Kg 75 175.00 13,125.00
12 Stay Insulator Nos 15 60.00 900.00
13 Nut Bolts Kg 25 240.00 6,000.00
14 Washer Kg 3 200.00 600.00
15 Transformer connector. Nos 7 1,000.00 7,000.00
16 11 KV DO Set Nos 3 2,200.00 6,600.00
17 Earthing Rod Nos 2 2,600.00 5,200.00
18 11 KV Lighting Arrester Nos 3 3,500.00 10,500.00
19 Earthing Wire Kg 3 2,500.00 7,500.00
20 Pole Clamp Nos 4 200.00 800.00
21 1.5 Feet channel Nos 2 500.00 1,000.00
22 Salt Kg 50 25.00 1,250.00
23 Coal of wood Kg 40 50.00 2,000.00
24 PVC pipe Mtr 20 50.00 1,000.00
Total 1,090,635.00 Including VAT
Without VAT 965,163.72
VAT 13% 125,471.28
Sub-total (A) 1,090,635.00
Labour Cost

1 Erection of 9 m steel tubular pole Nos 15 2,795.19 41,927.85

2 Erection of 8m steel tubular pole Nos 2 2,795.19 5,590.38

Stringing of ACSR Conductor 0.03
3 sq inch HT 3w Km 2.1 48,783.00 102,444.30

Stringing of ACSR Conductor 0.03

4 sq inch LT 4w Km 0.28 66,674.24 18,668.79
5 Installation of Stay Set Set 15 1,529.50 22,942.50
6 Installation of Transformer Nos 1 18,998.00 18,998.00

Transportation of Line materials

7 upto site L/S 1 40,000.00 40,000.00
Total 250,571.82
VAT 13% 32,574.34
Sub-total (B) 283,146.15
Service Charge © 137,378.12
Shutdown Charge (D) Hrs 3 1,000.00 3,000.00
Transformer Testing charge 1,500.00
Grand Total (A+B+C+D) 1,514,159.27

Estimated By: Checked By: Approved By:

 ABSTRACT OF COST

Amount
S.No. Description of Works Remarks
(Rs.)
A. GOVERNMENT PART
1 Sump Well Structure Rs.688,829.48
2 Reservoir Tank and Barbed Wire Fencing Rs.1,297,577.76

3 Mainline, Branchline, Tap Stand and Control Chamber Rs.5,895,585.56

4 Pump and accessories with installation Rs.253,200.00

5 Electric items with installation Rs.1,514,159.27

Total Amount of A Rs.9,649,352.07
B. WUA PART #NAME? Exavation and backfilling work
C. GOVERNMENT PART #NAME?
D. Misscellenous
1 Work Charge @ 2.5% of total of A Rs.241,233.80
2 Other Minor Expenses @ 2.5% of total of A Rs.241,233.80
3 Physical Contingencies @ 5% of amount C #NAME?
4 Price Escalation Contingencies @ 5% of amount C #NAME?
5 VAT 13% of total amount C #NAME?
Total Amount of D #NAME?
Grand Total A+D #NAME?
Per ha cost #NAME?

Estimated By: Checked By: Approved By:

 Government of Nepal
Ministry of Irrigation
Department of Irrigation
Far Western Regional Irrigation Directorate
Irrigation Development Sub Division
Dadeldhura

Slicing of Work
Name of Project :- Bahirisen Irrigation Project
Name of Work :-Lift Irrigation Feasibility Study
SN Name of structure Unit Slice 1 (NCB Part) Slice 2 (WUA Slice 3 Slice 4 (Departmental)
Total Quantity Payable) (WUA Contribution)
Quantity Cost Quantity Cost Quantity Cost Quantity Cost
A Civil Works
1 (Sump Well) 1.00 No. 1.00 688,829.48
2 RVT,Valve Box, and Barbed Wire Fencing 1.00 No. 1.00 1,297,577.76
4 Orifice Intake with Covered Canal 1.00 No. 1.00 178,413.68 .
5 Field Outlet 3.00 No. 3.00 181,868.52
6 Pump House 1.00 No. 1.00 177,739.81
7 Pipelines 1.00 No. 1.00 5,597,348.00 618.00 298237.56
8 Pumps and accessories with Transportation and Installation 2.00 No. 2.00 491,340.00
9 Electric Lines 1.00 No. 1.00 1,284,128.75

Sub-total(A) 9,715,377.49 181,868.52 298,237.56

B General Items
Lab Tests @ 0.02% of (A) exclduing WUA Contribution 1,979.44
As built Drawings @ 0.05% of (A) exclduing WUA Contribution 4,948.62
Insurance of works @ 0.15 % of (A) exclduing WUA Contribution 14,845.86
Third party Insurance @ 0.15 % of (A) exclduing WUA Contribution 14,845.86
Insurance against accidents of workmen @ 0.15 % of (A) exclduing 14,845.86
WUA Contribution
Sub-Total (B) 51,465.64
C Miscellaneous Items
Pre-construction survey 50,000.00
Tender preparation Work 250,000.00
Environmental Protection work @ 2 % of (A) 203,909.67
Institutional development work @ 1% of (A) 101,954.83
Sub-Total (C) 605,864.50
D Other Facilities
Contingencies @ 5 % of (A) 509,774.17
Physical contingencies @ 10 % of (A) 1,019,548.35
Price escalation contingencies @ 10 % of (A) 1,019,548.35
Sub-Total(F) 2548870.87
E VAT 1262999.07 23642.91
Total (A+B+C+D+E+F) 10978376.56 205511.42 298237.56 3206201.01
Total: 14,688,326.56
Say @: 14,688,000.00

Estimated by Checked by: Forwarded by: Approved by

 Summary of Project Costs
Project:Bahirisen Irrigation Project GCA = 40 Ha
Location:Aalital-3 Dadeldhura NCA = 20 Ha

S.No Project Component Unit Quantity Amount

A Civil Works
1 (Sump Well) No. 1.00 688,829.48
2 RVT,Valve Box, and Barbed Wire Fencing No. 1.00 1,297,577.76
3 Orifice Intake with Covered Canal No. 1.00 178,413.68
4 Field Outlet No. 3.00 181,868.52
5 Pump House No. 1.00 177,739.81
6 Pipelines No. 1.00 5,895,585.56
7 Pumps and accessories with Transportation and Installation No. 1.00 491,340.00
8 Electric Lines No. 1.00 1,284,128.75
Sub Total (A) 10,195,483.57

A1 Government payable construction cost (NCB Part) 9,715,377.49

A2 WUA(Payable Part)
1 Field Outlets 181,868.52

A3 WUA Contribution Cost

1 Earth Work in Excavation Of Main Pipe 298,237.56
Sub-Total (A1+A2+A3) 10,195,483.57
Sub-Total (A1+A2) 9,897,246.01
B General Items
1 Lab Tests @ 0.02% of (A) exclduing WUA Contribution 1,979.45
2 As built Drawings @ 0.05% of (A) exclduing WUA Contribution 4,948.62
3 Insurance of works @ 0.15 % of (A) exclduing WUA Contribution 14,845.87
4 Third party Insurance @ 0.15 % of (A) exclduing WUA Contribution 14,845.87
Insurance against accidents of workmen @ 0.15 % of (A) exclduing
5 14,845.87
WUA Contribution
Sub-Total (B) 51,465.68
C Miscellaneous Items
1 Pre-construction survey 50,000.00
2 Tender Preparation Work 250,000.00
3 Environmental Protection work @ 2 % of (A) 203,909.67
4 Institutional development work @ 1% of (A) 101,954.84
Sub-Total (C ) 605,864.51
D Other Facilities
1 Contingencies @ 5 % of (A) 509,774.18
2 Physical contingencies @ 10 % of (A) 1,019,548.36
3 Price escalation contingencies @ 10 % of (A) 1,019,548.36
4 VAT (13% of (A1+A2)) 1,286,641.98
Sub-Total (D) 3,835,512.87
Grand Total (A+B+C+D) 14,688,326.63
Say 14,688,000.00
Cost per Ha 734,400.00

Fourteen Million Six Hundred and Eighty Eight Thousands only

Estimaated By: Checked by: Forwarded by: Approved By: