Estimating Mohanpur Revised

Madela Kulo Irrigation Project, Bardiya
Government of Nepal
Ministry of Irrigation
Department of Irrigation
Mid-Western Regional Irrigation Direcorate
IRRIGATION DEVELOPMENT SUB-DIVISION
Bardiya
Summary of Cost
Name of Project :- Madela Kulo Irrigation Project
Location: Thakurbaba N.P., Bardiya
Name of work :- Construction of Irrigation Infrastructures.
S.No. Description of work Amount (NRs.) Remarks.

A Government payable construction cost (through Contract) 16,896,127.50
Government payable construction cost (through WUA)
I Sub Total 16896127.50
Total work to be done by WUA
Excavation work of Main & Branch Canal 6270393.64
Deduction of WUA participation 823500.00
Net Payable to WUA 5446893.64
B WUA contribution cost. 6270393.64
3% of Total Project cost 823500.00 2.59%
II Sub Total (A+B) 23166521.14
C General Items.
Third Party insurance as per condition of contract
a. (0.15% of A) 25344.19
Insurance of the work as per condition of contract
b. (0.15% of A) 25344.19
Insurance against accident to work men as per condition of the
c. contract (0.15% of A) 25344.19
d. Preparation of as built drawing (0.05 % of A) 8448.06
e. Commission for performance bond (0.05% of A) 8448.06
III Sub Total (C) 92928.70
D Miscellaneous Items.
a. Environmental protection @ 2% of A 337922.55
b. Institutional development and training works. 50000.00
c. Comissioning works 150000.00
d. Pre construction survey. 50000.00
IV Sub Total (D) 587922.55
E Othe Expenditures
Work charge & Other minor expences (@2.50% of A+B+C) 581486.25
Other minor expenes 2.5 % of A+B+C 581486.25
Physical contingency @ 10% of (A+B) 2316652.11
Price Escalation @ 10% of A+B 2316652.11
Provision for VAT in payable works by DOI 2196496.58
Sub Total (F) 7992773.30
Total (A+B+C+D+E) 31,840,145.69
Say Rs. 31,840,100.00
Estimated by :-
Checked by :-
Page No: 1
Approved by :-
Government of Nepal
Bardiya
Summary of Items
Name of work :- Summary of Proposed Total Quantity
Main canal Total Rate

Headwork Canal Lining Division
S.No. Description of work excavation VRB Foot Bridge Outlet Quantity Unit including
Structure works Box
WUA Part DOI CPCT
1 Earth work excavation in Ordinary.Soil.

7878.82 64.53 25.04 89.57 m3 364.82
2 Earthwork excavation in BGMS soil 5252.55 293.25 139.20 2.00 434.45 m3 708.80
3 Earthwork in filling into canal & bank
filling. 3139.15 0.00 m3 195.44
4 Earthwork in filling into canal & back
filling. 195.50 92.80 14.34 302.64 m3 260.59
5 PCC work in 1:3:6 1.76 174.29 19.80 3.84 199.69 m3 9624.84
6 1:2:4 P.C.C. for R.C.C. work. 17.95 373.73 150.39 12.21 0.84 9.83 564.95 m3 11195.73
7 Reinforcement steel. 1056.92 22003.47 2414.82 718.86 49.46 5207.61 31451.14 Kgs. 113.53
8 Wooden form work. 131.26 4.91 617.40 119.76 18.10 87.12 978.55 m2 590.60
9 RRM in 1:4 cement sand mortar. 0.00 m3 10895.11
10
Dry stone boulder soling work 3.71 261.44 11.25 1.68 20.51 298.58 m3 4468.99
11
Fabrication and assembling of gabion
boxes of various sizes of square mesh
size 150 x 150 mm. 2783.25 2783.25 m2 236.30
12 Stone filling into gabion boxes. 514.13 514.13 m 3
3344.66
13 Laying and fitting of 110mm dia HDPE
pipe 2.50 kgf/cm2. 27.00 27.00 Rm 387.15
14 Supplying and fitting 8mm thick Rubber
seal 6' wide. 6.00 136.50 42.00 184.50 Rm 400.76
15
Supplying and fitting of Iron regulator
gate, Trash rack, and diversion work etc. 1.00 2.00 3.00 Nos. 50000.00
Estimated by :-
Checked by :-
Page No: 2
Approved by :-
Government of Nepal
Bardiya
Summary of Items
Name of work :- Summary of Proposed Total Quantity
Main canal Total Rate

16 Headwork Canal Lining Division
S.No. Description of work excavation VRB Foot Bridge Outlet Quantity Unit including
Supplying, fitting and fixing of wooden Structure works Box
WUA Part DOI CPCT
gate for controlling water flow. 9.00 9.00 Nos. 15000.00
Total Project Cost (Civil part) 0.00
Total Civil Construction Cost
Estimated by :-
Checked by :-
Page No: 3
Approved by :-
overnment of Nepal
partment of Irrigation
n Regional Irrigation Direcorate
EVELOPMENT SUB-DIVISION
Bardiya
mmary of Items
Rate
Total amount Total amount
excluding
WUA DOI
CPCT
317.24 2499477.49 32676.19

616.35 3237418.46 307936.74
169.95 533497.69 0.00
226.60 78864.61
1922022.79
6325050.05
3570648.23
577931.63
0.00
1334348.79
657681.97
1719573.32
10453.05
73940.22
150000.00
Estimated by :-
Checked by :-
Page No: 4
Approved by :-
overnment of Nepal
partment of Irrigation
Bardiya
mmary of Items
Rate
Total amount Total amount
excluding
WUA DOI
CPCT
135000.00
6270393.64 16,896,127.59
23,166,521.23
Estimated by :-
Checked by :-
Page No: 5
Approved by :-
Government of Nepal
Bardiya
SUMMARY OF PROJECT COST

S.No Infrastrusture Unit Quantity Amount Remarks
Work to be Done By DOI - (Through Contract)
1 Intake Structure no 1 3,120,508.71
2 Main Canal Lining rm. 807.00 9,585,724.01
3 Road Crossing VRB nos 6 2,703,044.03
4 Division Box nos 3 453,280.78
5 Foot Bridge rm. 2 34,634.39
6 Field Outlet nos 9 998,935.58
Total of DOI work Rs. 16,896,127.50

Work to be Done By WUA
Main and Branch Canal
1 excavation 6,270,393.64
Nett Total civil constuction cost Rs. 23,166,521.14
Estimated by :-
Checked by :-
Page No: 6
Approved by :-
Structure List - Mohanpur Canal
Division Foot Field

Canal Lining / covered Box (HRCR) Bridge VRB Outlet Existing Structures
From To Length Chainage Chainage Chainage Chainage Chainage Structures
0+000 0+196 196 2+550 0+764 1+624 3+572 1+238 Aqueduct
1+200 1+400 200 3+021 1+999 2+520 3+680 2+380 Gab wall
3+696 3+717 21 4+223 3+620 4+097 2+830 Exst lining 20m.
4+482 4+532 50 4+150 4+380 3+590 VRB
4+450 4+051 VRB
4+058 VRB
4+460 VRB
Total 467 m. 3 nos. 2 nos. 5 nos. 4 nos. 7 nos.
Structure List - Branch Canal

Division Foot Field
Canal Lining / covered Box Bridge VRB Outlet Existing Structures
From To Length Chainage Chainage Chainage Chainage Chainage Structures
0+000 0+250 250 2+520 0+650 0+106 VRB
0+860 0+950 90 1+232 0+700 Lining
1+873 1+240 VRB
2+838 2+000 Lining
3+424 2+014 VRB
3+320 VRB
Total 340 m. 0 nos. 0 nos. 1 nos. 5 nos. 6 nos.
Estimated by :-
Checked by :-
Page No: 4
Approved by :-
EARTHWORK CALCULATION
Mean Mean Total Quantity Total Quantity

Cutting Filling Area Area of of
Chainage Length
Area Area
Cutting Filling Cutting Filling

MAIN CANAL EARTHWORK
0+000 1.74 0.00
0+014 1.85 0.00 1.795 0.000 14.00 25.13 0.00
0+026 4.07 0.00 2.960 0.000 12.00 35.52 0.00
0+054 4.41 0.00 4.240 0.000 28.00 118.72 0.00
0+079 4.47 0.00 4.440 0.000 25.00 111.00 0.00
0+111 6.97 0.00 5.720 0.000 32.00 183.04 0.00
0+143 4.23 0.00 5.600 0.000 32.00 179.20 0.00
0+176 4.55 0.00 4.390 0.000 33.00 144.87 0.00
0+196 2.15 1.77 3.350 0.885 20.00 67.00 17.70
0+254 5.74 0.00 3.945 0.885 58.00 228.81 51.33
0+279 5.13 0.00 5.435 0.000 25.00 135.88 0.00
0+298 6.11 0.00 5.620 0.000 19.00 106.78 0.00
0+430 2.23 0.00 4.170 0.000 132.00 550.44 0.00
0+509 8.59 0.00 5.410 0.000 79.00 427.39 0.00
0+537 5.59 0.41 7.090 0.205 28.00 198.52 5.74
0+583 3.19 0.35 4.390 0.380 46.00 201.94 17.48
0+646 4.01 0.13 3.600 0.240 63.00 226.80 15.12
0+764 1.25 0.01 2.630 0.070 118.00 310.34 8.26
0+833 5.36 0.14 3.305 0.075 69.00 228.05 5.18
0+888 7.57 0.00 6.465 0.070 55.00 355.58 3.85
0+911 1.70 0.04 4.635 0.020 23.00 106.61 0.46
0+946 1.07 0.09 1.385 0.065 35.00 48.48 2.28
0+999 4.78 0.02 2.925 0.055 53.00 155.03 2.92
1+112 2.67 0.00 3.725 0.010 113.00 420.93 1.13
1+159 1.30 0.00 1.985 0.000 47.00 93.30 0.00
1+232 7.07 0.00 4.185 0.000 73.00 305.51 0.00
1+278 1.54 0.00 4.305 0.000 46.00 198.03 0.00
1+339 1.49 0.00 1.515 0.000 61.00 92.42 0.00
1+434 1.58 0.00 1.535 0.000 95.00 145.83 0.00
1+494 1.57 0.04 1.575 0.020 60.00 94.50 1.20
1+521 1.84 0.07 1.705 0.055 27.00 46.04 1.49
1+527 1.17 0.11 1.505 0.090 6.00 9.03 0.54
1+608 1.31 0.00 1.240 0.055 81.00 100.44 4.46
1+649 1.35 2.80 1.330 1.400 41.00 54.53 57.40
1+694 0.91 1.78 1.130 2.290 45.00 50.85 103.05
1+719 0.70 1.20 0.805 1.490 25.00 20.13 37.25
1+748 0.55 1.28 0.625 1.240 29.00 18.13 35.96
1+818 2.48 0.61 1.515 0.945 70.00 106.05 66.15
1+852 0.61 0.69 1.545 0.650 34.00 52.53 22.10
1+876 0.37 0.60 0.490 0.645 24.00 11.76 15.48
1+903 0.16 1.18 0.265 0.890 27.00 7.16 24.03
1+934 0.79 1.79 0.475 1.485 31.00 14.73 46.04
1+974 0.85 3.12 0.820 2.455 40.00 32.80 98.20
1+999 0.33 0.56 0.590 1.840 25.00 14.75 46.00
2+027 0.95 1.06 0.640 0.810 28.00 17.92 22.68
2+094 0.28 0.44 0.615 0.750 67.00 41.21 50.25
2+156 0.42 0.62 0.350 0.530 62.00 21.70 32.86
2+199 0.40 0.28 0.410 0.450 43.00 17.63 19.35
2+229 0.84 0.15 0.620 0.215 30.00 18.60 6.45
Estimated by :-
Checked by :-
Page No: 5
Approved by :-

Chainage Length
Area Area

2+267 0.35 0.12 0.595 0.135 38.00 22.61 5.13
2+290 1.75 0.00 1.050 0.060 23.00 24.15 1.38
2+340 0.68 0.31 1.215 0.155 50.00 60.75 7.75
2+366 0.43 0.56 0.555 0.435 26.00 14.43 11.31
2+434 0.25 2.66 0.340 1.610 68.00 23.12 109.48
2+520 1.50 8.75 0.875 5.705 86.00 75.25 490.63
2+550 0.90 0.65 1.200 4.700 30.00 36.00 141.00
2+572 1.27 0.00 1.085 0.325 22.00 23.87 7.15
2+594 1.01 0.05 1.140 0.025 22.00 25.08 0.55
2+630 0.74 0.01 0.875 0.030 36.00 31.50 1.08
2+646 0.16 0.00 0.450 0.005 16.00 7.20 0.08
2+692 0.62 0.00 0.390 0.000 46.00 17.94 0.00
2+719 0.94 0.00 0.780 0.000 27.00 21.06 0.00
2+740 0.51 0.00 0.725 0.000 21.00 15.23 0.00
2+752 0.21 0.07 0.360 0.035 12.00 4.32 0.42
2+783 0.18 0.13 0.195 0.100 31.00 6.05 3.10
2+814 1.14 0.00 0.660 0.065 31.00 20.46 2.02
2+830 1.30 0.00 1.220 0.000 16.00 19.52 0.00
2+869 0.00 0.71 0.650 0.355 39.00 25.35 13.85
2+879 0.00 1.00 0.000 0.855 10.00 0.00 8.55
2+891 0.21 0.97 0.105 0.985 12.00 1.26 11.82
2+910 0.00 1.40 0.105 1.185 19.00 2.00 22.52
2+924 0.00 0.49 0.000 0.945 14.00 0.00 13.23
2+968 0.00 0.57 0.000 0.530 44.00 0.00 23.32
3+001 0.00 0.71 0.000 0.640 33.00 0.00 21.12
3+021 0.00 0.58 0.000 0.645 20.00 0.00 12.90
3+047 1.35 0.23 0.675 0.405 26.00 17.55 10.53
3+110 3.13 0.85 2.240 0.540 63.00 141.12 34.02
3+140 4.16 1.06 3.645 0.955 30.00 109.35 28.65
3+173 4.17 0.97 4.165 1.015 33.00 137.45 33.50
3+222 4.44 0.81 4.305 0.890 49.00 210.95 43.61
3+246 1.95 0.63 3.195 0.720 24.00 76.68 17.28
3+267 2.34 0.78 2.145 0.705 21.00 45.05 14.81
3+365 2.10 0.73 2.220 0.755 98.00 217.56 73.99
3+389 2.11 0.70 2.105 0.715 24.00 50.52 17.16
3+437 0.00 0.22 1.055 0.460 48.00 50.64 22.08
3+482 0.00 1.01 0.000 0.615 45.00 0.00 27.68
3+531 0.00 0.84 0.000 0.925 49.00 0.00 45.33
3+552 0.50 0.00 0.250 0.420 21.00 5.25 8.82
3+572 0.00 0.64 0.250 0.320 20.00 5.00 6.40
3+590 0.00 0.54 0.000 0.590 18.00 0.00 10.62
3+618 0.87 0.03 0.435 0.285 28.00 12.18 7.98
3+696 0.15 0.28 0.510 0.155 78.00 39.78 12.09
3+702 1.34 0.01 0.745 0.145 6.00 4.47 0.87
3+794 0.24 0.00 0.790 0.005 92.00 72.68 0.46
3+811 0.07 0.41 0.155 0.205 17.00 2.64 3.49
3+845 1.06 0.00 0.565 0.205 34.00 19.21 6.97
4+000 2.11 0.05 1.585 0.025 155.00 245.68 3.88
4+031 0.75 0.08 1.430 0.065 31.00 44.33 2.02
4+051 0.91 0.00 0.830 0.040 20.00 16.60 0.80
Estimated by :-
Checked by :-
Page No: 6
Approved by :-

Chainage Length
Area Area

4+058 0.14 0.10 0.525 0.050 7.00 3.68 0.35
4+064 0.89 0.00 0.515 0.050 6.00 3.09 0.30
4+134 0.36 0.00 0.625 0.000 70.00 43.75 0.00
4+190 0.31 0.00 0.335 0.000 56.00 18.76 0.00
4+266 1.36 0.09 0.835 0.045 76.00 63.46 3.42
4+334 1.20 0.12 1.280 0.105 68.00 87.04 7.14
4+532 1.88 0.16 1.540 0.140 198.00 304.92 27.72
Total of Main Canal 4532.00 8678.05 2202.67
Estimated by :-
Checked by :-
Page No: 7
Approved by :-

Chainage Length
Area Area

BRANCH CANAL EARTHWORK
0 2.72 0.00
50 3.03 0.00 2.875 0.000 50.00 143.75 0.00
106 0.14 0.63 1.585 0.315 56.00 88.76 17.64
162 1.04 0.63 0.590 0.630 56.00 33.04 35.28
304 0.49 0.11 0.765 0.370 142.00 108.63 52.54
389 0.13 0.03 0.310 0.070 85.00 26.35 5.95
432 0.21 1.16 0.170 0.595 43.00 7.31 25.59
515 0.20 1.32 0.205 1.240 83.00 17.02 102.92
571 0.09 0.98 0.145 1.150 56.00 8.12 64.40
656 1.32 1.12 0.705 1.050 85.00 59.93 89.25
673 0.21 0.80 0.765 0.960 17.00 13.01 16.32
698 0.48 0.06 0.345 0.430 25.00 8.63 10.75
714 0.09 0.05 0.285 0.055 16.00 4.56 0.88
752 0.66 0.00 0.375 0.025 38.00 14.25 0.95
816 0.19 0.09 0.425 0.045 64.00 27.20 2.88
871 1.29 0.00 0.740 0.045 55.00 40.70 2.48
930 1.40 0.00 1.345 0.000 59.00 79.36 0.00
995 1.89 0.00 1.645 0.000 65.00 106.93 0.00
1028 1.22 0.00 1.555 0.000 33.00 51.32 0.00
1205 0.23 0.00 0.725 0.000 177.00 128.33 0.00
1249 0.00 0.49 0.115 0.245 44.00 5.06 10.78
1305 0.11 0.06 0.055 0.275 56.00 3.08 15.40
1342 0.13 0.11 0.120 0.085 37.00 4.44 3.15
1407 0.13 0.00 0.130 0.055 65.00 8.45 3.58
1460 1.02 0.13 0.575 0.065 53.00 30.48 3.45
1502 0.60 0.00 0.810 0.065 42.00 34.02 2.73
1568 1.40 0.00 1.000 0.000 66.00 66.00 0.00
1594 0.98 0.00 1.190 0.000 26.00 30.94 0.00
1700 0.39 0.00 0.685 0.000 106.00 72.61 0.00
1741 0.52 0.00 0.455 0.000 41.00 18.66 0.00
1797 1.27 0.00 0.895 0.000 56.00 50.12 0.00
1876 1.26 0.00 1.265 0.000 79.00 99.94 0.00
1953 1.43 0.00 1.345 0.000 77.00 103.57 0.00
1994 1.78 0.00 1.605 0.000 41.00 65.81 0.00
2038 0.16 0.00 0.970 0.000 44.00 42.68 0.00
2080 0.05 0.02 0.105 0.010 42.00 4.41 0.42
2170 0.30 0.01 0.175 0.015 90.00 15.75 1.35
2236 1.60 0.03 0.950 0.020 66.00 62.70 1.32
2340 0.30 0.03 0.950 0.030 104.00 98.80 3.12
2425 0.16 0.03 0.230 0.030 85.00 19.55 2.55
2520 1.46 0.00 0.810 0.015 95.00 76.95 1.43
2665 1.45 0.10 1.455 0.050 145.00 210.98 7.25
2731 0.06 0.75 0.755 0.425 66.00 49.83 28.05
2797 1.20 0.55 0.630 0.650 66.00 41.58 42.90
2838 1.42 0.31 1.310 0.430 41.00 53.71 17.63
2883 2.07 0.00 1.745 0.155 45.00 78.53 6.98
2951 0.54 0.00 1.305 0.000 68.00 88.74 0.00
3013 0.65 0.09 0.595 0.045 62.00 36.89 2.79
3077 2.69 0.08 1.670 0.085 64.00 106.88 5.44
Estimated by :-
Checked by :-
Page No: 8
Approved by :-

Chainage Length
Area Area

3164 3.18 0.03 2.935 0.055 87.00 255.35 4.79
3227 3.47 0.01 3.325 0.020 63.00 209.48 1.26
3318 2.01 0.00 2.740 0.005 91.00 249.34 0.46
3383 3.90 0.00 2.955 0.000 65.00 192.08 0.00
3424 1.52 1.67 2.710 0.835 41.00 111.11 34.24
3450 1.16 2.23 1.340 1.950 26.00 34.84 50.70
3520 1.90 0.39 1.530 1.310 70.00 107.10 91.70
3621 2.24 0.20 2.070 0.295 101.00 209.07 29.80
3691 2.15 0.20 2.195 0.200 70.00 153.65 14.00
3755 2.11 0.23 2.130 0.215 64.00 136.32 13.76
3852 1.59 0.81 1.850 0.520 97.00 179.45 50.44
3911 0.69 1.13 1.140 0.970 59.00 67.26 57.23
Total of Main Canal 3911.00 4453.32 936.48
Total of MC & BC 8443.00 13131.37 3139.15
Estimated by :-
Checked by :-
Page No: 9
Approved by :-
Government of Nepal
Bardiya
Detailed Estimate
Name of work :- Earthwork WUA PART
S.No. Description of work No Length Breadth Height Quantity Unit Rate Amount
Earth work in
1 Excavation work
Total excavationwork Quanity according to earthwork calculation sheet

~ Main Canal 8678.05
~ Branch Canal 4453.32
Total excavation quantity 13131.37 m3
a) Ordinary soil 60 % of total 7878.82 m3 317.24 2499477.49
b) BMS soil 40 % of total 5252.55 m3 616.35 3237418.46
2 Earthwork in filling for canal bank making.

Quanity according to earthwork calculation sheet
~ Main Canal 2202.67
~ Branch Canal 936.48
Total Filling quantity 3139.15 m3 169.95 533497.69
Total Excavation work Rs. 6270393.64
Estimated by :-
Checked by :-
Page No: 10
Approved by :-
overnment of Nepal
artment of Irrigation
Regional Irrigation Direcorate
Bardiya
tailed Estimate
Remarks
Estimated by :-
Checked by :-
Page No: 11
Approved by :-
Government of Nepal
Bardiya
Detailed Estimate
Name of work :- Intake Structure
S.no. Description of work No. Length Breadth Height Quantity Unit Rate
Earthwork in excavation in boulder and
1
gravel mixed soil
in foundation
- Gabion foundation-Guide wall LB 1 51.00 1.50 0.50 66.30
- Gabion foundation-Guide wall RB 1 45.00 1.50 0.50 58.50
- Gabion foundation-Launching LB 1 51.00 6.00 0.50 66.30
- Gabion foundation-Launching RB 1 45.00 6.00 0.50 58.50
- Intake chamber box 1 4.90 3.60 0.70 12.35
- Forebay 1 7.00 4.50 0.70 22.05
- Cut-off 2 6.00 0.20 1.00 2.40
- Transition portion 1 5.00 2.70 0.50 6.75
- DS return 2 0.50 0.20 0.50 0.10
Sub Total 293.25 m3 708.80
2 E/W in back filling 2/3 of E/W Excavation 195.50 cu.m 260.59
4 Dry stone soling work for foundation

- Escape channel portion 1 6.00 0.20 0.15 0.18
Sub Total 3.71 m3 4468.99
5 PCC in 1:3:6, lean concrete
- Escape channel portion 1 6.00 0.20 0.10 0.12
Sub Total 1.76 m3 9624.84
6 PCC 1:2:4 for RCC
- Intake Chamber box
Bed 1 3.60 3.60 0.20 2.59
Walls 2 3.40 0.20 1.75 2.38
Operating slab 1 3.40 1.00 0.15 0.51
Head wall 1 3.00 0.50 2.00 3.00
- Escape Channel portion
Bed 1 6.00 0.40 0.10 0.24
Walls 2 6.00 0.10 1.00 1.20
Head wall 1 2.40 0.20 1.50 0.72
- DS returns 2 0.50 0.10 1.00 0.10
- Transition bed 1 5.00 2.70 0.10 1.35
- Transition walls 2 5.00 0.10 1.00 1.00
- Transition canal covered 2 5.00 2.70 0.10 2.70
- Cutoff US & DS 2 3.60 0.20 1.50 2.16
Sub Total 17.95 m3 11195.73
7 Reinforcement bars for RCC '@ 0.75% of item no, 4 1056.92 Kg

Say, 1056.92 Kg 113.53
Estimated by :-
Checked by :-
Page No: 12
Approved by :-
Government of Nepal
Bardiya
Detailed Estimate
8 Wooden Formwork
- Intake Chamber box
Walls outside 2 3.40 1.95 13.26
Walls inside 2 3.40 1.75 11.90
- Escape Channel portion
Wallsoutside 2 6.00 1.10 13.20
Walls inside 2 6.00 1.00 12.00
Head wall 2 3.00 2.00 12.00
- DS returns 4 0.50 1.00 2.00
- Operating slab bottom 1 3.40 1.00 3.40
- Transition wall outside 2 5.00 1.10 11.00
- Transition walls 2 5.00 1.00 10.00
- Transition walls cover 1 5.00 2.50 12.50
- Cutoff US & DS 4 5.00 1.50 30.00
Sub Total 131.26 m2 590.60
9 Supplying, making and providing of gabion boxes

Gabion Box size
a ) for Left Bank
Gabion size 3 x 1.5 x 0.75 -2 layer 2 x 17 37.00 @15.75m2/no 582.75
b ) for Right Bank
Gabion size 3 x 1.5 x 0.75 -1 layer 2 x 15 30.00 @15.75m2/m 472.50
C ) for Left Bank - Launching
b ) for Right Bank
Sub Total 2783.25 Sq.m 236.30
10 Providing and packing boulder in Crate box

a ) for Left Bank 37 3.00 1.50 0.75 124.88
b ) for Right Bank 30 3.00 1.50 0.75 101.25
c) For Left Launching 68 3.00 1.50 0.50 153.00
d) For Right Launching 60 3.00 1.50 0.50 135.00
Sub Total 514.13 cu.m 3344.66
11 Supplying and fixing Rubber Seals

chamber four sides 4 1.50 6.00
Sub Total 6.00 rm 400.76
Supplying and fitting of Iron regulator

12 1 1.00 L.S. 50000
gate, Trash rack, and diversion work etc.
Estimated by :-
Checked by :-
Page No: 13
Approved by :-
Government of Nepal
Bardiya
Detailed Estimate
TOTAL OF HEADWORK Rs.
Estimated by :-
Checked by :-
Page No: 14
Approved by :-
overnment of Nepal
rtment of Irrigation
egional Irrigation Direcorate
Bardiya
ailed Estimate
BY DOI - CONTRACT
Amount Remarks
207854.18
50944.99
16571.01
16978.21
avergage wall ht.
200985.74
119992.58
Estimated by :-
Checked by :-
Page No: 15
Approved by :-
overnment of Nepal
Bardiya
ailed Estimate
BY DOI - CONTRACT
Amount Remarks
Inside
Outside
77522.15
657681.97
1719573.32
2404.56
50000.00
Estimated by :-
Checked by :-
Page No: 16
Approved by :-
overnment of Nepal
Bardiya
ailed Estimate
BY DOI - CONTRACT
Amount Remarks
3120508.71
Estimated by :-
Checked by :-
Page No: 17
Approved by :-
Government of Nepal
Bardiya
Detailed Estimate
Name of work :- Earthwork and Canal lining work.
S.No. Description of work No Length Breadth Height Quantity Unit Rate

1 Earthwork in excavation for Main canal
Reshaping and widening work
A.Main Canal
Qntty acc. To EW calc sheet 13131.37 m3
13131.37 m3
a) Excavation work in Ordinary soil 60% of total quantity 7878.82 m3

7878.82 m3 0.00
b) Excavation work in BGMS soil 40% of total quantity 5252.55 m3 0.00
Earth work in Filling work including

2 compaction
back side of lining. Quanity according to earthwork calculation sheet
Canal filling work 3139.15
Total 3139.15 m3 0.00

3 PCC bed in 1:3;6 for RCC canal bed
Main Canal
a) At Ch:0+000 - 0+196 1 196.00 2.70 0.10 52.92 m3
b) At Ch:1+200 - 1+400 1 200.00 2.70 0.10 54.00 m3
c) At Ch:3+697 - 3+717 1 21.00 1.70 0.10 3.57 m3
d ) At Ch:4+48 - 4+532 1 50.00 1.20 0.10 6.00 m3
Branch Canal
a) At Ch:0+000 - 0+250 1 250.00 1.70 0.10 42.50 m3
b) At Ch:0+860 - 0+950 1 90.00 1.70 0.10 15.30 m3
Total 174.29 m3 9624.84
4 Dry Stone soling in RR wall bed
a) At Ch:0+000 - 0+196 1 196.00 2.70 0.15 79.38 m3
b) At Ch:1+200 - 1+400 1 200.00 2.70 0.15 81.00 m3
c) At Ch:3+697 - 3+717 1 21.00 1.70 0.15 5.36 m3
d ) At Ch:4+48 - 4+532 1 50.00 1.20 0.15 9.00 m3
Branch Canal
a) At Ch:0+000 - 0+250 1 250.00 1.70 0.15 63.75 m3
b) At Ch:0+860 - 0+950 1 90.00 1.70 0.15 22.95 m3
Total 261.44 m3 4468.99
6 1:2:4 P.C.C. for R.C.C.
Main Canal Lining work
a) At Ch:0+000 - 0+196 1 196.00 5.35 0.10 104.86 m3
b) At Ch:1+200 - 1+400 1 200.00 5.35 0.10 107.00 m3
c) At Ch:3+697 - 3+717 1 21.00 4.32 0.10 9.07 m3
d ) At Ch:4+48 - 4+532 1 50.00 3.20 0.10 16.00 m3
Branch Canal
Estimated by :-
Checked by :-
Page No: 18
Approved by :-
Government of Nepal
Bardiya
Detailed Estimate
Name of work :- Earthwork and Canal lining work.
a) At Ch:0+000 - 0+250 1 250.00 4.32 0.10 108.00 m3

b) At Ch:0+860 - 0+950 1 90.00 3.20 0.10 28.80 m3
Total 373.73 m3 11195.73
7 Wooden form work.
a) end side total 6 4.40 0.10 2.64 m2
b) end side total 2 5.35 0.10 1.07 m2
c) end side total 4 3.00 0.10 1.20 m2
Total 4.91 m2 590.60
8 Reinforcement steel.
@ 0.75 % of total RCC work 22003.47
Total 22003.47 kg. 113.53
Supplying and laying of 8mm thick
and 230mm. wide rubber seal at
9 every 12m interval.
68 2.00 136.50 Rm
Total 136.50 Rm 400.76
Total of Canal Lining works
Estimated by :-
Checked by :-
Page No: 19
Approved by :-
overnment of Nepal
Bardiya
tailed Estimate
BY DOI - CONTRACT
Amount Remarks
0.00 By WUA
0.00 By WUA
0.00 By WUA
1677513.36
1168350.40
wall +bed
Trapezoidal
Estimated by :-
Checked by :-
Page No: 20
Approved by :-
overnment of Nepal
Bardiya
tailed Estimate
BY DOI - CONTRACT
Amount Remarks
4184202.56
2899.84
2498054.11
54703.74
9585724.01
Estimated by :-
Checked by :-
Page No: 21
Approved by :-
Government of Nepal
Bardiya
Detailed Estimate
Quantity Estimate of : Road Crossing VRB at various chainages 6 nos
S.No. Description of Works No. Length Breadth Height Quantity Unit Rate
Earthwork in excavation in BMS soil

1
for foundation.
~ Abutment 2 5.75 1.60 1.00 18.40
~ Wing walls 4 2.00 1.20 0.50 4.80
23.20
Total Quantity for 6 nos 139.20 m3 708.80
2 Backfilling work 2/3rd of excavated quantity 15.47

3 Dry stone soling work
~ Canal Section 1 5.00 2.50 0.15 1.88
1.88
PCC work in cement concrete 1:3:6
4
incl. supply of materials.
PCC works for:
~ Abutment bottom 2 5.75 1.60 0.10 1.84
~ Wing wall bottom 4 2.00 1.20 0.10 0.96
~ Canal section bottom 1 5.00 1.00 0.10 0.50
3.30
PCC work and RCC work in cement
5 concrete 1:2:4 incl. supply of
materials.
PCC works for:
~ Abutment bottom 2 5.75 1.60 0.20 3.68
~ Wing wall bottom 4 2.00 1.20 0.20 1.92
~ Abutment stem 2 5.75 0.40 1.80 8.28
~ Wing wall stem 4 2.00 0.30 1.10 2.64
RCC work for
Cover deck slab 1 5.00 4.50 0.30 6.75
Parapet walls 2 4.50 0.20 0.25 0.45
2 4.50 0.10 0.25 0.23
Transition canal bed 2 2.00 1.80 0.10 0.72
Transition canal walls 4 2.00 0.10 0.50 0.40
25.07
6 Reinforcement bars for RCC
@ 0.60% of RCC quantity only 402.47
For 1 no. 402.47
Total Quantity for 6 nos 2414.82 Kg. 113.53
7 Formwork and shuttering work
PCC works for:
~ Abutment bottom sides 2 5.75 0.20 2.30
~ Wing wall bottom sides 4 2.00 0.10 0.80
~ Abutment stem - vert and sloped 4 5.75 1.80 41.40
~ Wing wall stem - vert and sloped 8 2.00 1.10 17.60
Estimated by :-
Checked by :-
Page No: 15
Approved by :-
Government of Nepal
Bardiya
Detailed Estimate
Quantity Estimate of : Road Crossing VRB at various chainages 6 nos
S.No. Description of Works No. Length Breadth Height Quantity Unit Rate
Earthwork in excavation in BMS soil

1
for foundation.
RCC work for
Cover deck slab - bottom 1 5.00 4.50 22.50
Parapet walls outside / insid 4 4.50 0.25 4.50
Transition canal walls - insid 4 4.50 0.50 9.00
Transition canal walls -outsi 4 2.00 0.60 4.80
For 1 no. 102.90
Supplying and fitting 230mm. wide
8
rubber seal
At joints 4 1.75 7.00
For 1 no. 7.00
TOTAL of VRBS
Estimated by :-
Checked by :-
Page No: 16
Approved by :-
vernment of Nepal
Bardiya
ailed Estimate
Amount Remarks
98664.96
24182.75
50276.13
190571.83
1683725.83
274154.17
Estimated by :-
Checked by :-
Page No: 17
Approved by :-
vernment of Nepal
Bardiya
ailed Estimate
Amount Remarks
364636.44
16831.92
2703044.03
Estimated by :-
Checked by :-
Page No: 18
Approved by :-
Government of Nepal
Bardiya
DETAILED QUANTITY ESTIMATE

Quantity Estimate of: Division box 3 nos
S.No. Description of Works No. Length Breadth Height Quantity Unit
1 Earth work in excavation in

ordinary soil
~ Main canal 1 5.90 2.50 1.00 14.75 m³
~ Branch canal side 1 3.76 1.80 1.00 6.76 m³
Total 21.51 m³
Total for 3 Nos. 64.53 m³
2 Earth work for back fill
2/3 of Earth work excavation 14.34 m³
3 P.C.C. in 1:3:6
Main canal bed
US return 2 0.72 0.70 0.10 0.10 m³
DS return 2 0.70 0.70 0.10 0.09 m³
US abutment & floor bed 1 3.00 1.40 0.10 0.42 m³
DS abutment & floor bed 1 3.00 1.40 0.10 0.42 m³
Branch Canal
Return 2 0.50 0.70 0.10 0.07 m³
abutment and floor bed 1 4.00 0.90 0.05 0.18 m³
Total 1.28 m³
4 R.C.C. work in 1:2:4
Main Canal US
cut off 1 2.40 0.20 0.80 0.38 m³
return - bed 2 0.70 0.70 0.20 0.19 m³
return - wall 2 0.70 0.20 0.50 0.14 m³
abutment and floor bed 1 2.65 1.40 0.20 0.74 m³
abutment - wall 2 2.65 0.20 0.50 0.53 m³
Lining bed 1 2.00 1.50 0.10 0.30 m³
Linng side 2 2.00 0.10 1.00 0.40 m³
Main canal DS
u.s. slope 1 0.03 1.40 0.22 0.01 m³
throat 1 0.37 1.40 0.23 0.12 m³
slopping glacis 1 0.40 1.40 0.22 0.12 m³
cistern 1 2.00 1.40 0.20 0.56 m³
d.s slope 1 0.08 1.40 0.24 0.02 m³
cill 1 0.30 1.40 0.28 0.11 m³
d.s. cutoff 1 2.50 0.20 0.72 0.36 m³
return 1 0.67 0.70 0.20 0.09 m³
Total 4.07 m³
Estimated by :-
Checked by :-
Page No: 19
Approved by :-
Government of Nepal
Bardiya

5 Form work
Earth work in excavation in ordinary soil
Main canal
u.s. return 4 1.42 0.10 0.56
d.s.return 4 1.37 0.10 0.54
u.s. abutment and floor bed 2 4.25 0.10 0.85
d.s. abutment and floor bed 2 4.45 0.10 0.89
Branch canal
return 4 1.24 0.10 0.49
abutment and floor bed 2 4.96 0.05 0.49
R.C.C. work in 1:2:4 0.00
Main canal u.s 0 0.00 0.00 0.00
cutoff 2 2.64 0.80 4.23
return - bed 4 1.42 0.20 1.13
return - wall 4 0.92 0.52 1.92
abutment and floor bed 2 4.05 0.20 1.62
abutment - wall 4 2.85 0.52 5.95
lining bed 2 3.00 0.08 0.45
lining side 4 2.94 0.08 0.88
Main canal d.s 0 0.00 0.00 0.00
bed 0 0.00 0.00 0.00
u.s. slope 2 1.44 0.22 0.62
throat 2 1.77 0.23 0.83
slopping glacis 2 1.67 0.22 0.72
cistern 2 3.40 0.20 1.36
d.s slope 2 1.48 0.24 0.70
cill 2 1.70 0.28 0.93
d.s. cutoff 2 2.54 0.72 3.68
return 2 1.37 0.20 0.54
side wall 0 0.00 0.00 0.00
u.s. slope 4 0.23 0.50 0.47
throat 4 0.57 0.49 1.11
slopping glacis 4 0.47 0.54 1.01
cistern 4 2.20 0.55 4.81
d.s slope 4.00 0.28 0.51 0.56
cill 4.00 0.50 0.47 0.94
return 4.00 0.87 0.47 1.64
Total 39.92 m2
Total for 3 Nos. 119.76 m2
6 Reinforcement bars for RCC work
@ 0.75% of RCC qntty. 718.86 Kg
Estimated by :-
Checked by :-
Page No: 20
Approved by :-
Government of Nepal
Bardiya

Supplying, fitting and fixing

Iron Steel regulator gates
including all accessories as
7 required.
Main Canal Side
Branch canal side
2.00 nos
Total of Division Boxes
Estimated by :-
Checked by :-
Page No: 21
Approved by :-
Government of Nepal
epartment of Irrigation
DEVELOPMENT SUB-DIVISION
Bardiya
AILED QUANTITY ESTIMATE
Rate Amount Remarks
364.82 23541.83
260.59 3736.86
9624.84 36959.38
11195.73 136699.86
Estimated by :-
Checked by :-
Page No: 22
Approved by :-
Government of Nepal
Bardiya
Rate Amount Remarks
590.60 70730.25
113.53 81612.6
Estimated by :-
Checked by :-
Page No: 23
Approved by :-
Government of Nepal
Bardiya
Rate Amount Remarks
50000.00 100000
453,280.78
Estimated by :-
Checked by :-
Page No: 24
Approved by :-
Government of Nepal
Bardiya
Detailed Estimate
Name of work :- Foot bridge Total required Foot Bridges = 2 nos
1 Earthwork in excavation in GBM soil.

For side walls 2 2.50 0.4 0.50 1.00 m3
1.00
For 2 nos. 2.00 m3 708.80
2 Dry stone soling work

incl. approach canal 1 3.50 1.20 0.20 0.840 m3
Total 0.840 m3
For 2 nos. 1.68 m3 4468.99
3 R.C.C. 1:2:4
Bed incl. app canal 1 3.50 1.20 0.10 0.420 m3
Cover slab 1 1.50 1.20 0.10 0.180 m3
Walls 2 3.50 0.15 0.50 0.525 m3
Total 0.420 m3
For 2 nos. 0.84 m3 11195.73
5 Reinforcement bar
@ 0.75% of RCC quantity 24.728
24.728
For 2 nos. 49.46 Kg. 113.53
6 Formwork for RCC cover

Cover slab 1 1.50 0.90 1.35
Walls - inside 2 3.50 0.50 3.50
outside 2 3.50 0.6 4.20
9.05 m2
For 2 nos. 18.10 m3 590.60
Total of Foot Bridges
Estimated by :-
Checked by :-
Page No: 25
Approved by :-
Amount Remarks
1417.6
7507.9
9404.41
5614.62
10689.86
34634.39
Estimated by :-
Checked by :-
Page No: 26
Approved by :-
Government of Nepal
Ministry of Water Resources
Central Regional Irrigation Directorate
Central Irrigation Development Sub Division No - 4
Dolakha
Summary of Quantity & Cost
Name of Project :- Dhande khola & Ghyang khola Dobhan Irrigation project,
Name of Work :- Construction of Dhande Khola & Ghyang Khola Dobhan Irrigation Project.
Work done by WUA Work done by WUA upto Work done by WUA upto Total Work done by
Approved Estimate (A) Total Work done by WUA Aggrement by Contractor
upto 2063/064 2064/065 2065/066 Contractor
S.No. Description of work. Total Total
Rate Amount Amount
Quantity Unit Qty. Amount Qty. Amount Qty. Amount Qty. Amount Quantity Rate (Rs.) Quantity
(Rs.)
1 Bush clearance disposal upto 25.0 m. 4335.00 m2 5.20 22542.00 3655.00 19006.00 3655.00 19006.00
2 Tree cutting size 12 to 30 cm girth disposal. 209.00 No. 16.90 3532.10 209.00 3532.10 209.00 3532.10
3 Tree cutting size 31 to 60 cm girth disposal. 106.00 No. 50.70 5374.20 106.00 5374.20 106.00 5374.20
4 Uprooting size 12 to 30 cm girth disposal 15.0 m far from 209.00 No. 52.00 10868.00 209.00 10868.00
construction site. 209.00 10868.00
5 Uprooting size 31 to 60 cm girth disposal 15.0 m far from
construction site. 106.00 No. 68.90 7303.40 106.00 7303.40 106.00 7303.40
6 Earth work excavation in soft clay and silty loam. 2162.95 m3 93.73 202733.30 99.32 9309.26 426.16 39943.50 525.48 49252.77 744.95 30.00 22348.50 86.840
7 Earth work excavation in medium rock cutting without using
chisel and blasting materials. 947.87 m3 401.70 380761.39 206.04 82766.27 352.61 141643.43 11.332 4552.06 569.98 228961.76
8 Earth work excavation in soft rock cutting without using chisel
and blasting materials all complete. 889.05 m3 334.75 297609.49 490.77 164285.26 83.50 27951.62 0.000 0.00 574.27 192236.88 300.94 244.00 73429.36 22.770
9 Earth work excavation in hard rock cutting without using chisel
and blasting materials all complete. 875.88 m 3
669.95 586795.81 606.03 406009.80 38.36 25699.28 556.774 373010.74 1201.16 804719.82 229.25 290.00 66482.50 147.280
10 Earth work excavation in hard rock cutting using chisel. 182.22 m3 3240.38 590462.04 29.21 94651.50 137.05 444094.07 23.381 75763.32 189.64 614508.90
11 a) Earth work excavation in gravel mixed soil. ( without c.p.c.t.)
1122.96 m3 182.10 204491.02 541.40 98588.94 47.369 8625.89 588.77 107214.83
Earth work excavation in gravel mixed soil all complete. 472.47 m3 209.42 98940.55 0.000 0.00 0.00 1087.05 50.00 54352.50 122.080
12 a) Earth work in back filling. m3 66.95 0.000 0.00 0.00
Earth work in back filling. 51.29 76.99 3947.38 0.000 0.00 0.00 45.56 7.00 318.92 47.000
13 a) Dry stone wall construction work ( w/o c.p.c.t.) 278.33 m3 980.20 272820.20 134.51 131846.70 32.89 32238.77 54.773 53688.49 222.17 217773.97
Dry stone wall construction work all complete. 128.76 m3 1127.23 145142.13 0.000 0.00 0.00 128.76 354.00 45581.04 127.330
14 R.R. masonry work in 1:4 cement sand mortar all complete.
112.35 m3 4176.66 469247.75 85.74 358106.83 12.76 53294.18 175.235 731897.01 273.74 1143298.02
b) R.R. masonry work in 1:4 cement sand mortar for retaining
wall and brest wall ( with c.p.c.t.) 197.86 m 3
4520.25 894364.25 0.000 0.00 0.00 197.86 2050.00 405613.00 212.578
15 Earth work excavation in medium rock cutting without using
chisel and blasting materials extra 3.0 m lift. 132.30 m3 482.04 63773.89 53.16 25625.25 79.07 38114.90 0.000 0.00 132.23 63740.14
16 Earth work excavation in hard rock cutting without using chisel
and blasting materials extra 3.0 m lift. 73.50 m3 749.84 55113.24 79.50 59612.28 0.000 0.00 79.50 59612.28
17 a) 1:2:4 P.C.C. for R.C.C. work.( w/o c.p.c.t.) m3 7879.02 0.00 2.61 20564.24 0.00 0.00 2.700 21273.35 5.31 41837.59
1:2:4 P.C.C. for R.C.C. work all complete. 81.06 m3 8491.49 688175.84 0.000 0.00 0.00 78.17 5400.00 422118.00 75.719
18 a) Supply of reinforcement steel including rod cutting, bending,
binding as per drawing. kg 70.67 124.18 8775.80 96.783 6839.65 220.96 15615.45
b) Supply of reinforcement steel including rod cutting, bending,
binding as per drawing. 85.35 kg 72.05 6183.25 0.000 0.00 0.00
Supply of reinforcement steel including rod cutting, bending,
binding as per drawing all complete . 4834.73 kg 72.43 350179.26 0.000 0.00 0.00 4693.41 68.00 319151.88 3572.320
19 a) Wooden form work. m2 171.70 10.38 1782.25 4.245 728.86 14.63 2511.11
Wooden form work all complete. 804.87 m2 197.45 158920.59 0.000 0.00 0.00 794.87 30.00 23846.10 832.030
20 a) Supply of 180 mm dia HDPE pipe 2.50 kgf/cm2. 400.00 rm 589.80 235920.00 400.00 235920.00 0.000 0.00 400.00 235920.00
b) Supply of 180 mm dia HDPE pipe 2.50 kgf/cm2. 0.00 rm 591.44 0.00 0.000 0.00 0.00
21 Laying and fitting of 180 mm dia HDPE pipe 2.50 kgf/cm 2. 400.00 rm 20.88 8352.00 0.000 0.00 0.00
Estimated by :- Checked by :- Approved by :-

Government of Nepal
Ministry of Water Resources
Central Regional Irrigation Directorate
Central Irrigation Development Sub Division No - 4
Dolakha
Summary of Quantity & Cost
Name of Project :- Dhande khola & Ghyang khola Dobhan Irrigation project,
Name of Work :- Construction of Dhande Khola & Ghyang Khola Dobhan Irrigation Project.
Work done by WUA Work done by WUA upto Work done by WUA upto Total Work done by
Approved Estimate (A) Total Work done by WUA Aggrement by Contractor
upto 2063/064 2064/065 2065/066 Contractor
S.No. Description of work. Total Total
Rate Amount Amount
Quantity Unit Qty. Amount Qty. Amount Qty. Amount Qty. Amount Quantity Rate (Rs.) Quantity
(Rs.)
22 a) Supply of 225 mm dia HDPE pipe 2.50 kgf/cm2. 160.00 rm 1063.51 160 170161.60 0.000 0.00 160.00 170161.60
24 a) Supply of 315 mm dia HDPE pipe 2.50 kgf/cm2. 30.00 rm 1670.08 50102.40 30 50102.40 0.000 0.00 30.00 50102.40
R.R. masonry work in 1:6 cement sand mortar all complete.
26 34.98 m3 3489.31 122056.06 0.000 0.00 0.00 34.98 1599.00 55933.02 36.250
27 a) Dry stone soling work( w/o c.p.c.t.) 36.38 m3 725.20 26382.78 1.280 928.25 1.28
Dry stone soling work all complete. 151.51 m3 833.98 126362.96 0.000 0.00 0.00 187.89 250.00 46972.50 46.876
28 1:3:6 P.C.C. work all complete. 4.96 m3 4981.73 24715.60 0.000 0.00 0.00 29.21 3499.00 102205.79 29.759
b) 1:3:6 P.C.C. work ( with VAT only) 24.25 m3 4672.33 113304.00 4.265 19927.48 4.27
29 Fabrication and assembling of Gabion boxes including weaving,
cutting (hexagonal mesh size 100*150 mm box size 2*1*1 m, wire
10 SWG ) all complete. 90.00 box 2393.42 215407.80 0.000 0.00 0.00 90.00 2100.00 189000.00 106.000
30 Boulder filling into crate box all complete. 148.00 m3 684.48 101303.04 0.000 0.00 0.00 148.00 300.00 44400.00 180.000
31 12.5 mm thick plastering work in 1:4 cement sand motar. 129.20 m2 145.16 18754.67 0.000 0.00 0.00 129.20 120.00 15504.00 16.000
32 De watering all complete. 3.00 job L.S. 6000.00 0.00 3.00 500.00 1500.00 3.000
33 Trash rack fitting work all complete. 6.00 No. 3000.00 18000.00 0.000 0.00 0.00 6.00 1900.00 11400.00 3.000
34 Supply & laying of 8 mm thick & 6" wide rubber seal every 10.0 m interval. 0.000 0.00 0.00
35 P.C.C. (1:2:4) work insuper structure deck slabs, beams including
supply of materials and haulage upto 30m.
36 Making wooden formwork including supply & selection of
material, fixing, nailing for vertical surface, wall etc.according to
drawing.
6779442.16 1964192.07 802979.75 1297235.10 4043551.22 1900157.11
6779442.16
Pre construction & Post construction participants Training Rs. 150000.00
Total 6929442.16
Environmental Protection @ 3% Rs. 207909.76
VAT @ 13% Rs. 470326.05
Total 7607677.97
Contengency 5% 380383.90
Grand Total 7988061.87

k done by Remaining qty. of
Balance Quantity ( C ) Amount from Total qty
ractor contractor
Total Total Rate Total Amount Rate Total Amount
Amount Amount remainin Additional without without
Quantity Total Qty. Total Qty.
g Qty. qty. overhead overhead
680.00 4335.00 5.20 680.00 680.00 5.20 3536

0.00 209.00 16.90 3532.1 0.00 16.90 0
0.00 106.00 50.70 5374.2 0.00 50.70 0
52.00 52.00
0.00 209.00 10868 0.00 0
0.00 106.00 68.90 7303.4 0.00 68.90 0

2605.20 -658.11 -19743.30 1550.64 2162.95 93.73 202733.3 1550.64 93.73 145341.01855
377.89 947.87 401.70 380759.37 377.89 401.70 151797.6096
5555.88 -278.17 -67873.48 292.01 889.05 334.75 297609.48 292.01 334.75 97750.3475
42711.20 -81.97 -23771.30 -472.56 2169.32 1696.75 669.95 1136738.33 1696.75 669.95 1136738.3325
-7.42 182.22 3240.38 590462.04 -7.42 3240.38 -24046.85998
534.19 129.36 663.55 182.10 120833 663.55 182.10 120833.0013

6104.00 -964.97 -48248.50 350.39 472.47 209.42 98944.66 350.39 0.00 0
0.00 0.00 66.95 0 0.00 66.95 0
329.00 1.44 10.08 4.29 51.29 76.99 3948.81 4.29 76.99 330.2871
56.16 278.33 980.20 272819.06 56.16 980.20 55045.0914
45074.82 -1.43 -506.21 1.43 128.76 1127.23 145142.13 1.43 1127.13 1611.7959
-161.39 579.00 417.62 4176.66 1744248.39 417.62 4176.66 1744248.3959
435784.90 14.72 30171.90 -14.72 197.86 4520.25 894376.66 -14.72 4520.25 -66529.0395
0.07 132.30 482.04 63773.89 0.07 482.04 33.7428
-6.00 73.50 749.84 55113.24 -6.00 749.84 -4499.04

-5.31 240.37 235.06 7879.02 1852042.44 235.06 7879.02 1852042.4412
408882.60 -2.45 -13235.40 5.34 81.06 8491.49 688320.17 5.34 8491.49 45353.04809
-220.96 17084.73 16863.76 70.67 1191762.06 16863.76 70.67 1191762.0605
85.35 85.35 72.05 6149.46 85.35 72.05 6149.4675
242917.76 -1121.09 -76234.12 1262.41 4834.73 72.43 350179.49 1262.41 72.43 91436.3563
-14.63 2866.46 2851.84 171.70 489660.06 2851.84 171.70 489660.0695
24960.90 37.16 1114.80 -27.16 804.87 197.45 158921.58 -27.16 197.45 -5362.742
0.00 400.00 589.80 235920 0.00 589.80 0
0.00 0.00 591.44 0 0.00 591.44 0
400.00 400.00 20.88 8352 400.00 20.88 8352

k done by Remaining qty. of
Balance Quantity ( C ) Amount from Total qty
ractor contractor
Total Total Rate Total Amount Rate Total Amount
Amount Amount remainin Additional without without
Quantity Total Qty. Total Qty.
g Qty. qty. overhead overhead
0.00 160.00 1063.51 170161.6 0.00 1063.51 0

0.00 0.00 1083.52 0 0.00 1083.52 0
160.00 160.00 66.87 10699.2 160.00 66.87 10699.2
0.00 30.00 1670.08 50102.4 0.00 1670.08 0
0.00 0.00 1872.83 0 0.00 1872.83 0
30.00 30.00 89.96 2698.8 30.00 89.96 2698.8
57963.75 1.27 2030.73 -1.27 34.98 3489.31 122056.06 -1.27 3489.31 -4431.4237
35.10 320.08 355.18 725.20 257572.91 355.18 725.20 257572.91
11719.00 -141.01 -35253.50 104.63 151.51 833.98 126356.3 104.63 833.98 87262.66332
104126.74 0.55 1920.95 -24.80 4.96 4981.73 24709.38 -24.80 4981.73 -123541.9223
19.99 1.40 21.39 4672.33 99936.46 21.39 4672.33 99936.46637
222600.00 16.00 33600.00 -16.00 6.00 -10.00 2081.24 -20812.4 -10.00 2081.24 -20812.4
54000.00 32.00 9600.00 -32.00 20.25 -11.75 684.48 -8042.64 -11.75 595.20 -6993.6
1920.00 -113.20 -13584.00 113.20 129.20 145.16 18754.67 113.20 134.55 15231.06
1500.00 0.00 0.00 0.00 3.00 L.S. 5000 0.00 L.S. 5000
5700.00 -3.00 -5700.00 3.00 6.00 3000 18000 3.00 3000 9000
221.30 221.30 0 221.30 0
1674455.75 -225701.35 11866002.36 7373205.14

Allready paid to WUA 4043551.22
Allready paid to Contractor 1674455.75
Total variation amount 13091212.11
0.00

Government of Nepal
Bardiya

Quantity Estimate of: Outlets 9 nos acc. To str.list
S.No. Description of Works No. Length Breadth Height Quantity Unit Rate, NRs
Earthwork in excavation in
1 ordinary hard soil for
foundation.
~ Pipe trench 1 3.00 0.50 0.50 0.75
~ Outlet Chamber 1 1.20 1.20 0.30 0.43
~ Field Chanel (as required) 1
5.00 0.32 m2/m 1.60
2.78
Total For 9 nos. 25.04 m3 364.82
2 Stone boulder soling work
MC bed 1 2.50 2.50 0.15 0.94
Outlet Chamber b 1 1.20 1.20 0.15 0.22
Field channel side 1 5.00 1.50 0.15 1.13
2.28
Total For 9 nos. 20.51 m3 4468.99
PCC work in cement
3 concrete 1:2:4 incl. supply
of materials.
Main Head wall 1 2.20 0.20 1.20 0.53
Bed at MC 1 2.20 0.50 0.20 0.22
Outlet Chamber wa 4 1.00 0.10 0.50 0.20
Outlet Chamber flo 1 1.20 1.20 0.10 0.14
1.09
Total For 9 nos. 9.83 m3 11195.73
Reinforcement bars for
4
RCC
@ 0.75% of RCC quantity 578.62
Total For 9 nos. 5207.61 m3 113.53
Formwork and shuttering

3
work
Main Head wall 2 2.20 1.20 5.28
Outlet Chamber wa 4 1.00 0.50 2.00
4 1.00 0.60 2.40
For 1 no. 9.68

Total For 9 nos. 87.12 m2 590.60
Laying of 110 mm. dia PVC
polythene pipe of 4kgf/cm2
4 supplying and laying works
with joints incl. fitting.
For 1 nos. at requi 1 3.00 3.00

Total For 9 nos. 27.00 Rm. 387.15
Estimated by :-
Checked by :-
Page No: 18
Approved by :-
Government of Nepal
Bardiya

Quantity Estimate of: Outlets 9 nos acc. To str.list
S.No. Description of Works No. Length Breadth Height Quantity Unit Rate, NRs
Supplying, fitting and fixing

5 of wooden gate for
controlling water flow.
Sal wood gate 1.000 nos. LS.
Total For 9 nos. 9.00 m3 15000.00
Total Amount for Outlets
Estimated by :-
Checked by :-
Page No: 19
Approved by :-
Government of Nepal
ern Regional Irrigation Direcorate
N DEVELOPMENT SUB-DIVISION
Bardiya
ETAILED QUANTITY ESTIMATE
Amount Remarks
9134.36
91643.34
110031.63
591220.13
51453.07
10453.05
Estimated by :-
Checked by :-
Page No: 20
Approved by :-
Government of Nepal
ern Regional Irrigation Direcorate
N DEVELOPMENT SUB-DIVISION
Bardiya
ETAILED QUANTITY ESTIMATE
Amount Remarks
135000.00
998,935.58
Estimated by :-
Checked by :-
Page No: 21
Approved by :-

Estimating Mohanpur Revised

Загружено:

Сведения о документе

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Estimating Mohanpur Revised

Загружено:

Авторское право:

Доступные форматы

Madela Kulo Irrigation Project, Bardiya

S.No. Description of work Amount (NRs.) Remarks.

Main canal Total Rate

1 Earth work excavation in Ordinary.Soil.

Main canal Total Rate

Total Project Cost (Civil part) 0.00

Total Civil Construction Cost

317.24 2499477.49 32676.19

169.95 533497.69 0.00

SUMMARY OF PROJECT COST

Name of Project :- Madela Kulo Irrigation Project

S.No Infrastrusture Unit Quantity Amount Remarks

Work to be Done By DOI - (Through Contract)

1 Intake Structure no 1 3,120,508.71

2 Main Canal Lining rm. 807.00 9,585,724.01

3 Road Crossing VRB nos 6 2,703,044.03

4 Division Box nos 3 453,280.78

5 Foot Bridge rm. 2 34,634.39

6 Field Outlet nos 9 998,935.58

Total of DOI work Rs. 16,896,127.50

Nett Total civil constuction cost Rs. 23,166,521.14

Structure List - Mohanpur Canal

Division Foot Field

Structure List - Branch Canal

Mean Mean Total Quantity Total Quantity

Cutting Filling Cutting Filling

Mean Mean Total Quantity Total Quantity

Cutting Filling Cutting Filling

Mean Mean Total Quantity Total Quantity

Cutting Filling Cutting Filling

Mean Mean Total Quantity Total Quantity

Cutting Filling Cutting Filling

Mean Mean Total Quantity Total Quantity

Cutting Filling Cutting Filling

Total excavationwork Quanity according to earthwork calculation sheet

2 Earthwork in filling for canal bank making.

Total Excavation work Rs. 6270393.64

4 Dry stone soling work for foundation

7 Reinforcement bars for RCC '@ 0.75% of item no, 4 1056.92 Kg

9 Supplying, making and providing of gabion boxes

10 Providing and packing boulder in Crate box

11 Supplying and fixing Rubber Seals

Supplying and fitting of Iron regulator

TOTAL OF HEADWORK Rs.

avergage wall ht.

S.No. Description of work No Length Breadth Height Quantity Unit Rate

a) Excavation work in Ordinary soil 60% of total quantity 7878.82 m3

Earth work in Filling work including

Total 3139.15 m3 0.00

S.No. Description of work No Length Breadth Height Quantity Unit Rate

a) At Ch:0+000 - 0+250 1 250.00 4.32 0.10 108.00 m3

Earthwork in excavation in BMS soil

Total Quantity for 6 nos 92.80 m3 260.59

Earthwork in excavation in BMS soil

DETAILED QUANTITY ESTIMATE

Name of Project :- Madela Kulo Irrigation Project

1 Earth work in excavation in

DETAILED QUANTITY ESTIMATE

Name of Project :- Madela Kulo Irrigation Project

DETAILED QUANTITY ESTIMATE

Name of Project :- Madela Kulo Irrigation Project

Supplying, fitting and fixing

Total of Division Boxes

AILED QUANTITY ESTIMATE