Government of Nepal

Ministry of Federal Affairs and General Adminstration

Department of Local Infrastructure Development
Rural Connectivity Improvement Project(RCIP)
Project Coordination Unit(PCU)
Preparation of Detail Project Report of Rural Connectivity Improvement Project (RCIP) - Phase 2

Summary of Estimation
Surface Type: Asphalt Concrete
Project Road: Bhagwanpur - Dhakdhai - Khaireni Road
Location : Rupendehi
Length: 22.505
S.N Description Cost (NRs.)

1 PROVISIONAL SUM 2,600,000.00

2 MISCELLANEOUS GENERAL WORK 17,006,770.91

3 SITE CLEARANCE WORK 3,840,313.86

4 EARTHWORK 16,525,689.30

5 RETAINING AND BREAST WALL: 6,293,408.08

6 CROSS DRAINAGE, SIDE DRAINAGE AND MISCELLANEOUS WORKS 172,794,237.08

7 PAVEMENT WORKS 355,865,272.26

8 MISCELLANEOUS ITEMS 391,814.08

9 ROAD FURNITURE AND TRAFFIC SAFETY MEASURES 5,197,798.92

10 BIO-ENGINEERING WORKS 1,730,625.75

11 Environmental Management Plan and EMoP 1,200,000.00

A Total (A) 583,445,930.24
B Total PS Amount (B) 2,600,000.00
C Total Amount Without PS(C=A-B) 580,845,930.24
D General Contingencies (D=4 % of C) 23,233,837.21
E Price Adjustment (E=10% of C) 58,084,593.02
Total Amount Including General Contingencies and Price
F 662,164,360.47
Adjustment (F=C+D+E)
G VAT(G=13% of C) 75,509,970.93
H Total Including VAT & Contingencies(H=F+G) 737,674,331.40
I Grand Total including PS (I=H+B) 740,274,331.40
J Per Km Cost (J=I/22.505) 32,893,771.67