Ltd
CALCULATION SHEET Date :
Super Mai "A" HPP(9.6MW) Estimated By: Rabi Lakha
Subject : Quantity Estimate of General Items Checked By : Rajendra Kumar BC
Rate
S.N. Descriptions Unit Quantity Amount (NRs.)
(NRs/unit)
MOBILIZATION &
A
DEMOBILIZATION
Mobilization Job 1 1,500,000 1,500,000.00
Demobilization Job 1 1,000,000 1,000,000.00
Sub-Total 2,500,000.00
B ACCOMMODATION & LABORATORY
Saddle 1 No. 24
Description Length Breadth Height Perimeter Quantity Total unit
RCC 2.3 0.7616 1.75 42.04 m3
RCC Saddle
Description unit no length breath height area Quantity
0+624.09(Saddle support 1) m3
Excavation m3 1 2.6 20.5 53.30
Soling 1 4.4 4.4 0.2 3.87
M15 PCC 1 4.4 4.4 0.1 1.94
M20 base concrete 1 4 4 0.8 12.80
M20 in column 4 0.45 0.45 5 4.05
M20 in beam 8 1.75 0.4 0.5 2.8
M20 in slab 1 12.6 0.5 0.2 1.26
RCC Cap 1 2.65 2.65 0.5 3.51
Sub Total 24.42
deduction of pipe 1 2.65 0.6 1.59
Total 22.83
Reinforcement Ton Taking 1.5% of concrete 2.69
Formwork
Base foundation PCC 1 17.6 0.1 1.76
Base foundation 1 16 0.8 12.8
Column 4 1.8 5 9
Beam 8 1.8 1.75 25.2
Slab side 1 12.6 0.2 2.52
Slab bottom 1 12.6 0.5 6.3
RCC Cap 1 10.6 0.5 5.3
Total 62.88
0+631(Saddle support 2)
Total 97.08
2+969.56(Saddle support
4)
Excavation m3 1 3.95 40.5 159.98
Soling 1 4.4 4.4 0.2 3.87
M15 PCC 1 4.4 4.4 0.1 1.94
M20 base concrete 1 4 4 0.8 12.80
M20 in column 4 0.45 0.45 10 8.10
M20 in beam 12 1.75 0.4 0.5 4.20
Slab 2 12.6 0.5 0.2 2.52
RCC Cap 1 2.65 2.65 0.5 3.51
Sub Total 31.13
deduction of pipe 1 2.65 0.6 1.59
Total 29.54
Reinforcement 3.48
Formwork
Base foundation PCC 1 17.6 0.1 1.76
Base foundation 1 16 0.8 12.8
Column 4 1.8 10 72
Beam 8 1.8 1.75 25.2
Slab side 2 12.6 0.2 5.04
Slab bottom 2 12.6 0.5 12.6
RCC Cap 1 10.6 0.50 5.30
Total 134.7
2+969.56(Saddle support
5)
Excavation m3 1 4.88 45.5 222.04
Soling 1 4.4 4.4 0.2 3.87
M15 PCC 1 4.4 4.4 0.1 1.94
M20 base concrete 1 4 4 1 16.00
M20 in column 4 0.45 0.45 15 12.15
M20 in beam 20 1.75 0.4 0.5 7.00
Slab 4 12.6 0.5 0.2 5.04
RCC Cap 1 2.65 2.65 0.5 3.51
Sub Total 43.70
deduction of pipe 1 2.65 0.6 1.59
Total 42.11
Reinforcement 4.96
Formwork
Base foundation PCC 1 17.6 0.1 1.76
Base foundation 1 16 1 16
Column 4 1.8 15 108
Beam 20 1.8 1.75 63
Slab side 4 12.6 0.2 10.08
Slab bottom 4 12.6 0.5 25.2
RCC Cap 1 10.6 0.50 5.30
Total 229.34
Excavation m3 513.02
PCC m3 9.68
Soiling m3 19.36
M20 Concrete m3 140.51
Reinforcement Ton 13.76
Formwork m2 621.08
430
Rcc Cap
formwork 5.2222
concrete 1.89
17.6
78.5
1.8
Bill of Quantity of Saddle Support
MASONARY SADDLE
S.N. RCC(m3) Masonary(m3) PCC(m3) Stone soling Form work(m2) Excavation(m3)
1 653.94 138.40 207.60 2090.60 4596.73
2 42.04 69.98 13.92 20.88 148.85 1918.80
3 42.04 66.10 13.92 20.88 148.85 583.19
4 10.15 24.30 2.90 4.35 31.01 94.90
5 38.57 229.94 15.68 23.51 121.07 425.61
6 14.21 107.74 6.30 9.45 44.96 136.69
7 6.09 53.00 4.11 4.17 19.33 138.93
8 4.06 42.04 2.97 2.99 12.98 48.85
sub Total 811.10 593.10 198.20 293.83 2617.66 7943.70
RCC saddle
S.N RCC(m3) Masonary(m3) PCC(m3) Stone soling Form work(m2) Excavation(m3)
1 140.51 0 9.68 19.36 621.08 513.02
Total 951.61 593.10 207.88 313.19 3238.74 8456.71
Rebar
19.62
1.26
1.26
0.30
1.16
0.43
0.18
0.12
24.33
Rebar
13.76
38.09
Units Engineering Consultancy Pvt. Ltd
CALCULATION SHEET Date
Super Mai -A Hydrpower Project(9.6MW) Estimated By:Rabi Lakha
Subject : BOQ of Anchor protection work Checked By:Rajendra BC
Item Length Breadth Height Area
Description of Work Unit No. Quantity
No. (m) (m) (m) (m2)
ANCHOR BLOCK AND RIVER
A PROTECTION WORK
Gabion Work in Landslide area
1
Anchor Block 2 to 3
1 st layer m3 2 6 4.5 1 54
2nd layer m3 2 6 3.5 1 42
3rd layer m3 2 6 2.5 1 30
4th layer m3 2 6 1.5 1 18
5th layer m3 2 12 1 1 24
6th layer m3 2 12 1 1 24
Gabion Work in Anchor Block
2 11 to 12
1 st layer m3 2 8 3.5 1 56
2nd layer m3 2 8 2.5 1 40
3rd layer m3 2 16 1.5 1 48
4th layer m3 2 16 1 1 32
5th layer m3 2 16 1 1 32
Gabion Work in Anchor Block
3 35 to 36
1st layer m3 2 14 5 1 140
2nd layer m3 2 14 4.5 1 126
3rd layer m3 2 14 3.5 1 98
4th layer m3 2 14 3 1 84
5th layer m3 2 14 2.5 1 70
6th layer m3 2 14 2 1 56
7th layer m3 2 14 1.5 1 42
8th layer m3 2 14 1 1 28
Total 1044
Providing and laying 1:4 Stone
m3
B masonary 1500
Remarks
Units Engineering Consultancy Pvt. Ltd
Estimation Sheet
Super Mai-A
Subject : Civil Work Quantity Estimate of Anchor Block
Bill of
Reinforcement
mb) (m3) Formworks (m2)
(Kg)
Deductio Weight
Quantity Surface Quantity 35kg/
n of Steel
(m3) area (m2) (m2) m3
(m2) (MT)
35.70 46.24 5.28 40.96 35 1249.5
61.25 61.36 5.28 56.08 35 2143.75
361.38 237.76 5.28 232.48 35 12648.125
50.84 55.24 5.28 49.96 35 1779.3125
114.96 90.952 5.28 85.67 35 4023.5738
74.20 67.12 5.28 61.84 35 2597
66.08 62.944 5.28 57.66 35 2312.8
128.24 94.912 5.28 89.63 35 4488.4
73.50 68.56 5.28 63.28 35 2572.5
51.21 55.456 5.28 50.18 35 1792.175
55.62 58.048 5.28 52.77 35 1946.525
27.00 37.36 5.28 32.08 35 945
88.90 80.93 5.28 75.65 35 3111.5
580.07 431.76 5.28 426.48 35 20302.538
137.10 111.568 5.28 106.29 35 4798.6155
32.64 43.56 5.28 38.28 35 1142.4
43.55 51.05 5.28 45.77 35 1524.39
117.50 98.86 5.28 93.58 35 4112.64
121.04 90.46 5.28 85.18 35 4236.4
65.45 63.16 5.28 57.88 35 2290.75
51.77 55.11 5.28 49.83 35 1811.775
65.45 63.16 5.28 57.88 35 2290.75
56.53 57.91 5.28 52.63 35 1978.375
69.62 65.61 5.28 60.33 35 2436.525
78.54 70.86 5.28 65.58 35 2748.9
83.30 94.66 5.28 89.38 35 2915.5
52.36 55.46 5.28 50.18 35 1832.6
64.86 62.81 5.28 57.53 35 2269.925
69.02 65.26 5.28 59.98 35 2415.7
93.42 79.61 5.28 74.33 35 3269.525
48.79 53.36 5.28 48.08 35 1707.65
133.28 103.06 5.28 97.78 35 4664.8
123.66 117.16 5.28 111.88 35 4328.17
107.31 85.285 5.28 80.01 35 3755.85
69.75 67.36 5.28 62.08 35 2441.3025
121.91 92.785 5.28 87.51 35 4266.85
93.52 98.09 5.28 92.81 35 3273.2 230.48
134.03 106.66 5.28 101.38 35 4690.98
66.43 65.41 5.28 60.13 35 2325.05
121.10 86 5.28 80.72 35 4238.64
167.04 112.4 5.28 107.12 35 5846.4
130.24 97.44 5.28 92.16 35 4558.4
130.24 97.44 5.28 92.16 35 4558.4
88.70 77.785 5.28 72.51 35 3104.325
112.10 102.16 5.28 96.88 35 3923.5219
126.09 114.16 5.28 108.88 35 4413.1238
58.31 60.535 5.28 55.26 35 2040.8063
155.71 110.785 5.28 105.51 35 5449.815
112.27 92.59 5.28 87.31 35 3929.31
82.04 78.48 5.28 73.20 35 2871.54
107.53 98.86 5.28 93.58 35 3763.62
69.12 74.64 5.28 69.36 35 2419.2
178.08 140.56 5.28 135.28 35 6232.8
203.49 195.91 5.28 190.63 35 7122.15
204.79 164.32 5.28 159.04 35 7167.72
195.89 191.2 5.28 185.92 35 6856.08
157.73 183.92 5.28 178.64 35 5520.48
6270.22 5145.17 219.45765
1166.50 Total 102.074
5103.72
Item
Description of Work Unit No. Length (m) Breadth (m) Height (m)
No.
D Surge Tank
1.1 Site Clearance m2
1.00 25.00 25.00
625.00 625.00
Total 625.00
842.80 13821.92
Total 13821.92
6910.96 0.50
4146.58 0.30
2764.38 0.20
4146.58 0.30
23.06
Total 23.06
15.38
Total 15.38
777.60
2.27 27.22
Total 750.38
144.00
38.47 7.69 Circular Area x Thickness
38.47 1011.63
56.72 1491.64
Total wall concrete 480.01 outer-inner face wall
Total concrete 631.70
4.96
48.00
38.47 38.47
701.95
582.47
Total 1375.84
99.18
10.50 315.00
Total 315.00
SUPER MAI "A" HYDROPOWER PROJECT(9.6MW)
A Alignment
A1 Anchor Blocks
Item
S.N. Description of Items Unit Quantity Rate (NRs)
No.
1,615,650.92
1,094,473.21
1,650,396.10
243,216.27
648,058.30
3,977,851.00
50,605,266.22
3,987,504.12
11,980,391.05
75,802,807.18
Amount
Remarks
(NRs.)
500,000.00
1,000,000.00
9,150,205.68
9,917,642.28
11,216,381.15
1,652,940.38
108,000.00
540,000.00
JECT(9.6MW)
97,497.00
JECT(9.6MW)
5,355,000.00
18,900,000.00
945,000.00
59,382,666.49
655,395.21
710,363.85
803,387.68
177,590.96
626,386.25
2,078,757.50
14,274,103.35
2,510,020.25
4,380,795.39
3,855,180.75
420,000.00
30,491,981.18
165,677,454.85
JECT(9.6MW)
31,250.00
1,071,198.80
870,780.96
2,626,164.80
580,520.64
46,128.00
153,760.00
7,353,686.76
11,370,615.75
1,066,277.55
11,405,359.30
1,984,500.00
60,000.00
568,530.79
300,000.00
39,488,773.35
SAGARMATHA JALBIDUTH COMPANY (P) LTD.
Super Mai -A Hydropower Project (9.6 MW)
Summary of Rates
Estimated Contract
S.N. Description of Items Unit Remarks
Rate (NRs) Rate (NRs)
1 Site Clearance m² 50.00
2 Excavation of Earth soil by 155.00
m³
equipment
3 Excavation of BM soil by equipment
m³ 210.00
4 Earth Work in excavation in hard
m³ 950.00
rockincluding disposal
5 E/W in Backfilling by Ordinary Soil in
15cm thick layer and compaction m³ 140.00
with sprinkling of water all complete
6 Dry Stone Soling m³ 2,000.00
7 Laying 300 to 500 mm thick filter 2,500.00
layer of 75mm to 6mm stone
m³
aggregates with sand including
haulage.
8 Red Clay m³ 1,250.00
9 Boulder Riprap (from 0.5 m upto 3,000.00
m³
2.0m Dia. Boulder)
10 20 cm to 30 cm thk. Hard Stone 7,500.00
Lining 1:2 Non-shrinkage Cement m³
mortar
11 Providing and Placing M10/40 10,000.00
Cement Concrete machine mixed for
m³
the foundation, footing etc all
complete
12 Providing and Placing M15 Plum 9,800.00
Cement Concrete machine mixed for
m³
the foundation, footing etc all
complete
13 Providing and Placing M15 Concrete 13,000.00
machine mixed for the foundation,
m³
footing etc all complete
Contingency
S.No. Description Amount (NPR)
(%)
A Preliminary Works 55,000,000.00
B Civil Construction works
B1 General items 16,700,000.00
B2 Weir, sluice and Intake 123,113,419.14 3%
B3 Samaha khola diversion 5,768,008.91 3%
B3 Gravel trap and approach canal 24,258,703.73 3%
B4 Settling basin 78,388,678.45 3%
Alignment E/W Excavation, Backfilling and
B5 protection Structure 59,382,666.49 3%
B6 Anchor block 75,802,807.18 3%
B7 Saddle suport 30,491,981.18 3%
B8 Surge Tank 39,488,773.35 3%
B9 Powerhouse 78,645,281.19 3%
B10 Tailrace 12,120,426.28 3%
B11 Switchyard & Tranmission line 18,608,675.00 3%
Sub-total 562,769,421
C Hydromechanical works
Penstock accessories(1855 ton) @ Rs 145
C1 per kg 268,975,000.00 3%
C2 Gate and accessories 67,579,565.60 3%
C3 Steel Pipe and accessories (samaha) 4,064,293.50 3%
C4 Steel Supporting for kholsi crossing 2,800,000.00 3%
Sub-total 343,418,859.10
D Electromechanical works
Electrical mechanical component of
powerhouse and its Accessories @250 per
D1 kW
Sub-total 252,000,000.00 3%
MARY OF COST
Contingency amount
Tax/Vat Total amount (Nrs) Remarks
(Nrs)
55,000,000.00
- 2,171,000.00 18,871,000.00
3,693,402.57 16,484,886.82 143,291,708.53
173,040.27 772,336.39 6,713,385.57
727,761.11 3,248,240.43 28,234,705.28
2,351,660.35 10,496,244.04 91,236,582.85
2,040,000.00 70,040,000.00
910,000.00 7,910,000.00
1,430,000.00 12,430,000.00
4,290,000.00 37,290,000.00
1,950,000.00 16,950,000.00
2,533,417.15 22,021,241.35
8,444,723.82 73,404,137.82
1,680,507,599
7,340,414
130,000,000.00
1,817,848,013.28
Per MW Cost 189,359,168.05
SAGARMATHA JALBIDUTH COMPANY (P) LTD.
Super Mai- A Hydropower Project (9.6 MW)
Total Civil Works Cost
Rate
S.N. Descriptions Unit Quantity Amount (NRs.) Remarks
(NRs/unit)
a Access Road from Biplate to Surge tank upgrading Km 15 1,000,000 15,000,000
b Access Road from Surge tank to Power house Km 2 2,000,000 4,000,000
c Access Road from Power house to HW Km 7 2,000,000 14,000,000
Total 33,000,000
Units Engineering Consultancy Pvt. Ltd
CALCULATION SHEET
Super Mai A Hydropower project(9.6 Mw) Estimated By:Rabi Lakha
Subject : BOQ Headworks Checked By:Rajendra BC
Item. Estimated
Description of Items Unit Quantity
No. Rate (NRs)
A. HEADWORKS
A1. Diversion Weir and Under Sluice
1 River Diversion work LS 1.00 1,000,000.00
2 Dewatering Works at entire HW LS 1.00 1,500,000.00
3 Site Clearance m2 2,376.00 55.00
Excavation of Earth soil by equipment
4 m3 2,761.50 155.00
1,000,000.00
1,500,000.00
130,680.00
428,032.50
1,739,745.00
2,623,425.00
193,305.00
270,552.00
1,000,200.00
350,000.00
4,851,600.00
245,160.00
911,460.00
17,250,450.00
5,053,197.50
25,217,850.00
12,918,816.00
11,239,125.00
3,985,150.75
29,884,270.39
-
1,247,400.00
100,000.00
240,000.00
78,000.00
stimated By:Rabi Lakha
hecked By:Rajendra BC
Amount
Remarks
(NRs.)
130,000.00
25,000.00
500,000.00
123,113,419.14
stimated By:Rabi Lakha
hecked By:Rajendra BC
Amount
Remarks
(NRs.)
Amount
Remarks
(NRs.)
18,623.00
154,147.50
125,307.00
377,910.00
41,769.00
86,280.00
263,340.00
226,500.00
1,401,400.00
6,156,180.00
998,231.50
4,939,992.44
1,181,250.00
1,097,250.00
210,000.00
127.97
43,875.00
37,500.00
45,000.00
13,500.00
150,000.00
17,568,183.41
19448.00
57125.25
stimated By:Rabi Lakha
hecked By:Rajendra BC
Amount
Remarks
(NRs.)
46437.30
140049.00
10319.40
75520.00
stimated By:Rabi Lakha
hecked By:Rajendra BC
Amount
Remarks
(NRs.)
188800.00
2994840.00
370025.00
2252993.18
289800.00
53.20
50310.00
24000.00
60000.00
10800.00
100000.00
6690520.33
Amount
Remarks
(NRs.)
89,100.00
240,056.25
195,142.50
588,525.00
65,047.50
364,794.00
1,215,980.00
32,317,938.00
5,275,150.50
25,933,349.80
4,655,196.00
stimated By:Rabi Lakha
hecked By:Rajendra BC
Amount
Remarks
(NRs.)
957,600.00
307,800.00
5,040,000.00
312.90
92,976.00
124,750.00
280,050.00
44,910.00
200,000.00
50,000.00
350,000.00
78,388,678.45
225,760,801.32
Units Engineering Consultancy Pvt. Ltd
CALCULATION SHEET Date
Super Mai A Hydropower Project(9.6MW) Estimated By:Rabi Lakha
Subject : BOQ Headworks Checked By:Rajendra BC
A. HEADWORKS
A1. Diversion Weir, Under Sluice and Intake
1.1 River Diversion Work No. 1 1.00
1.2 Dewatering Works at HW
2.1 Site Clearance m2 1 66.00 36.00 2,376.00
3 Earthwork Excavation m3
Weir main section (including u/s &
1 30.00 385.00 11,550.00
d/s riprap + side walls)
Undersluice 1 5.00 375.00 1,875.00
intake 1 8.50 45.00 382.50
Total 13,807.50
Excavation of Earth soil by
3.1 m3 2,761.50
equipment
Excavation of Boulder Mix soil by
3.2 m3 8,284.50
equipment
Total 166.38
Providing, fixing and removing
5 formworks for Concreting
Works.
PCC for aproach canal 1 145.00 0.10 14.50
Aproach canal base concrete 1 35.00 0.3 10.50
Wall of aproach canal-1 4 35.00 1.50 210.00
Item Length Breadth Height Area
Description of Work Unit No. Quantity
No. (m) (m) (m) (m2)
Total 3,097.50
Item Length Breadth Height Area
Description of Work Unit No. Quantity
No. (m) (m) (m) (m2)
Bottom slab
Transition 2 20.80 4.40 0.60 109.82
Main desander Part 1 54.00 14.90 0.75 603.45
Gate Portion 2 2.50 2.30 0.75 8.63
Headpond Before trashrack 0.75 100.50 75.38
Headpond after trashrack 1 6.80 7.40 0.75 37.74
Spillway 1 0.30 40.00 12.00
Flushing canal 1 26.00 1.00 0.20 5.20
Item Length Breadth Height Area
Description of Work Unit No. Quantity
No. (m) (m) (m) (m2)
Total 71.52
8 300mm PCV Water Stoper
Settling basin entry gate 4 2.30 9.20
Settling basin 3 25.90 77.70
Headpond 1 12.90 12.90
Total 99.80
Providing and laying joint
8.1
sealant
Settling basin entry gate 8 2.30 18.40
Settling basin 6 25.90 155.40
Headpond 2 12.90 12.90
Total 186.70
8.2 Providing and laying joint filler
Remarks
20%
60%
20%
10%
Remarks
Remarks
Remarks
Remarks
Remarks
Remarks
P*H
P*H
P*H
Bothside
Bothside
Bothside
Bothside
Remarks
Remarks
L- section A=78.5
L- section A=88
50%
30%
20%
15%
AverageB=5.8
Remarks
total length=42
bothside 2*2=4
Remarks
Avg B=2.2
Remarks
50%
30%
20%
10%
Remarks
Remarks
50%
30%
20%
15%
Remarks
total length=134
Remarks
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
perimeter*H
Remarks
perimeter*H
perimeter*H
MT
4-side
Remarks
Units Engineering Consultancy Pvt. Ltd
CALCULATION SHEET
Super Mai A Hydropower project Estimated By:Rabi Lakha
Subject : BOQ Headworks Checked By:Rajendra BC
Item.
Description of Items Unit Quantity Estimated Rate (NRs)
No.
A. HEADWORKS
A1. Weir
1 River Diversion work LS 1.00 250,000.00
2 Dewatering Works LS 1.00 100,000.00
3 Site Clearance m2 160.00 50.00
Excavation of Earth soil by
4 m3 37.00 155.00
equipment
5 Excavation of BM soil by equipment m3 73.99 210.00
Earth Work in excavation in hard rock
6 m3 73.99 950.00
including disposal
E/W in Backfilling by Ordinary Soil in
15cm thick layer and compaction with
7 m3 18.50 140.00
sprinkling of water all complete
Sub Total
250,000.00
100,000.00
8,000.00
5,734.50
15,538.64
70,293.83
2,589.77
30,600.00
27,744.00
91,800.00
39,360.00
812,815.20
156,725.15
611,474.10
84,000.00
11,250.00
27,000.00
15,000.00
50,000.00
2,409,925.18
Amount
Remarks
(NRs.)
1,250.00
3,310.80
8,971.20
40,584.00
1,495.20
11,770.00
299,197.35
57,078.36
225,083.67
472,500.00
12,500.00
30,000.00
4,500.00
36,687.42
25,000.00
1,229,928.01
3,639,853.19
Units Engineering Consultancy Pvt. Ltd
CALCULATION SHEET Date
Super Mai A Hydropower Project(9.6MW) Estimated By:Rabi Lakha
Subject : MB Samaha Headworks Checked By:Rajendra BC
A. HEADWORKS
A1. Weir Body
1 River Diversion Work No. 1 1.00
2 Dewatering Works at HW No. 1 1.00
3 Site Clearance m2 1 16.00 10.00 160.00
4 Earthwork Excavation m3
Weir main section (including u/s &
1 8.10 22.84 184.98
d/s riprap + RB Wall)
Total 184.98
Excavation of Earth soil by
4.1 m3 37.00
equipment
Excavation of Boulder Mix soil by
4.2 m3 73.99
equipment
Earth Work in excavation in hard
4.3 m3 73.99
rock including disposal and lift
E/W in Backfilling by River Soil in
15cm thick layer and compaction
4.4 m3 18.50
with sprinkling of water including
haulage
Total 12.24
6 Red Clay m3
U/S Apron 1 8.00 6.8 0.40 21.76
Total 21.76
Boulder Riprap (from 0.5 m
7 m3
upto 1m Dia. Boulder)
U/S Apron 1 3.00 6.8 0.50 10.20
D/S Apron 1 6.00 6.8 0.50 20.40
Total 30.60
Providing and Placing M10/40
Cement Concrete machine
8 m3
mixed for the foundation,
footing etc all complete
Central Cut-off 1 2.10 6.80 0.10 1.43
D/S Cut-off 1 1.10 6.80 0.10 0.75
U/S RB Wall 1 10.00 1.00 0.10 1.00
D/S RB Wall 1 7.60 1.00 0.10 0.76
Total 3.94
Providing and Placing M25/20
9 Cement Concrete machine m3
mixed Concrete all complete
Central Cut-off 1 6.80 2.05 13.94
D/S Cut-off 1 6.80 0.82 5.60
U/S RB Wall Footing 1 10.00 1.00 0.30 3.00
D/S RB Wall Footing 1 7.60 1.00 0.30 2.28
U/S RB Wall 1 10.00 0.30 4.50 13.50
D/S RB Wall 1 7.60 0.30 3.00 6.84
Total 45.16
Total 202.23
A2. Intake
1 Site Clearance m2
1 5.00 5.00 25.00
Total 25.00
2 Excavation m 3
Total 73.65
Reinforcement works for RCC
6 MT
Concrete. 1.5 % of all RCC
Total 1.96
7 300mm PCV Water Stoper
m 2 5.00 10.00
Total 10.00
Providing and laying joint
8
sealent
m 4 5.00 20.00
Total 20.00
kg 3.00 3.00
Total 3.00
Providing and Laying Random
10 Rubble Masonry in 1:4 Cement
and sand mortar
m3 1 2.200 2.65 5.82
Total 5.82
11 Gabion Works m3
Protection works 1 15.00 2.50 3.00 112.50
a BC
Remarks
20%
40%
40%
10%
20%
40%
40%
10%
Units Engineering Consultancy Pvt. Ltd
CALCULATION SHEET
Super Mai A Hydropower project (9.6 M Estimated By:Rabi Lakha
Subject : Checked By:Rajendra BC
Item. No. Description of Items Unit Quantity Estimated Rate (NRs)
A. Samaha Alignment
Sub Total
Amount
Remarks
(NRs.)
54,750.00
31,947.36
86,567.04
391,612.80
43,283.52
17,887.50
59,625.00
388,800.00
53,940.00
243,742.50
756,000.00
2,128,155.72
Units Engineering Consultancy Pvt. Ltd
CALCULATION SHEET Date
Super Mai -A Hydropower Project(9.6MW) Estimated By : Rabi Lakha
Subject : MB Samaha Alignment Checked By : Rajendra BC
Remarks
20%
40%
40%
30%
Units Engineering Consultancy Pvt. Ltd
CALCULATION SHEET Date
Super Mai A Hydropower Project(9.6MW) Estimated By:Rabi lakha
Subject : BOQ of PH and Tail race Checked By:Rajendra Kumar BC
D POWERHOUSE, TAILRACE and RIVER PROTECTION
D1. Powerhouse
Unit Rate
Item No. Description of Items Unit Quantity
(NRs)
Amount Remark
(NRs.) s
1,000,000.00
46,000.00
1,021,586.40
461,361.60
2,087,112.00
138,460.00
236,745.00
1,025,895.00
1,749,300.00
25,012,692.00
1,290,000.00
3,034,794.00
17,227,606.86
7,800,000.00
1,350,000.00
4,996,768.40
280,800.00
876,528.00
1,470.00
710,125.00
200,000.00
39,375.00
70,586,619.26
500,000.00
500,000.00
7,058,661.93
78,645,281.19
-
Amount Remark
(NRs.) s
22,800.00
319,943.25
144,490.50
653,647.50
50,400.00
189,000.00
315,000.00
3,791,100.00
839,154.50
3,151,590.53
2,116,800.00
336,000.00
67,500.00
60,000.00
63,000.00
12,120,426.28
Units Engineering Consultancy Pvt. Ltd
CALCULATION SHEET Date
Super Mai A Hydrpower Project(9.6MW) Estimated By:Rabi Lakha
Subject : BOQ of PH and Tail race Checked By:Rajendra BC
Total 920.00
Earthwork Excavation m3
2.0 Powerhouse 1 46.00 238.80 10,984.80
Total 10,984.80
2.1 Excavation of Earth soil by equipment m3 1 6,590.88 60%
2.2 Excavation of BM Soil by Equipment m3 1 2,196.96 20%
2.3 Excavation of Hard Soil by Equipment m3 1 2,196.96 20%
E/W in Backfilling by Ordinary Soil in m3 1,098.48 10%
2.4 15cm thick layer and compaction with 1
sprinkling of water all complete
Dry Stone Solling
Powerhouse base foundation m³ 1 34.00 10.50 0.15 53.55
Powerhouse control room m³ 1 40.00 5.40 0.15 32.40
3
Powerhouse service bay m³ 1 10.50 6.30 0.15 9.92
Powerhouse Compound wall m³ 1 150.00 1.00 0.15 22.50
Total 118.37
Providing and Placing M15/40 m3
Cement Concrete machine
mixed(PCC)
Powerhouse base foundation m³ 1 34.00 10.50 0.10 35.70
4 Control Room m³ 1 40.00 5.40 0.10 21.60
service bay m³ 1 10.50 6.30 0.10 6.62
Powerhouse Compound wall m³ 1 150.00 1.00 0.10 15.00
Total 78.92
Total 546.25
19 Rolling Shutter in serivice bay m² 1 4.20 4.00 16.80
Item Length Breadth Height
Description of Work Unit No. Area (m2) Quantity Remarks
No. (m) (m) (m)
11
Tailrace section E-E
Floor 1 225.00 0.20 45.00 P=225
Right Wall double side 2 108.50 1.80 390.60
11
Remarks
Remarks
Remarks
Remarks
Rs. 40 per cft
Remarks
Remarks
Remarks
Remarks
Remarks
Remarks
Remarks
Remarks
Remarks
0.70 md
Remarks
Remarks
40x20x20
50 Nrs/Cu.m
@Rs 5.0/kg,
Remarks
Remarks
Remarks
Remarks
Bundle
Remarks
Rs. 4000.00/cft
Rs. 50.00/Cub.Ft.
Remarks
Rs. 1000.00/cft
Rs. 50.00/Cub.Ft.
Remarks
Remarks
Remarks
Remarks
@Rs 5.0/kg,
Remarks
Remarks
Remarks
Remarks
Remarks
Remarks
Remarks
Having 12 inch Width
Remarks
Remarks
Remarks
Remarks
Rs. 1.00/sq.ft.
Remarks
1. Earthworks
Des. of item: 1.1. Site Clearance
S.No Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md 0.30 700.00 210.00
Unskilled Labour md 0.50 600.00 300.00
Sub Total 510.00
B Materials
Sub Total -
C Equipments
Sub Total -
D Others
Sub Total -
E Sub Total of (A+B+C+D) 510.00
F Contractor Overhead and Profit @ 10% 51.00
G Total of (E+ F) 56.10
Rate per Unit 55.00
Des. of item: 1.2. Earthwork Excavation in Common Material including disposal Unit : 1 Cu.m.
Ref:DOI2002-E/W-1
S.No Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md -
Unskilled Labour md 0.70 600.00 420.00
Sub Total 420.00
B Materials
Sub Total -
C Equipments
Machine and Tools 3% of A @ 3% 12.60
Sub Total -
E Sub Total of (A+B+C+D) 432.60
F Contractor Overhead and Profit @ 10% 43.26
G Total of (E+ F) 475.86
Rate per Unit 475.00
Des. of item : 1.2. Excavation of Earth soil (Excluding Hard Rock) by equipment Unit: 1 Cu.m
S.No Description Unit Quantity Unit Rate Amount (NRs) Remarks
Analysis based on 100 m.
Manpower
A
Operator md 0.00938 1000.00 9.38
Sub Total 9.38
Materials
B Diesel ltr 0.30 100.00 30.00
Sub Total 30.00
Equipments
C Excavator hr 0.0125 2500.00 31.25
Sub Total 31.25
Others
D
Sub Total
E Sub Total of (A+B+C+D) 70.63
F Contractor Overhead and Profit @ 15.00% 10.59
G Total of (E+ F) 81.22
Adopted Rate
80% by Equipment 64.98
20% by manual 95.00
159.98
Rate per Unit 160.00
Des. of item: 1.3. Earthwork Excavation with boulder mix soil including disposal Unit : 1 Cu.m.
Ref:DOI2002-E/W-14
S.No Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md -
Unskilled Labour md 1.59 600.00 954.00
Sub Total 954.00
B Materials
Sub Total -
C Equipments
Machine and Tools 3% of A @ 3% 28.62
Sub Total -
E Sub Total of (A+B+C+D) 982.62
F Contractor Overhead and Profit @ 15% 147.39
G Total of (E+ F) 1,130.01
Rate per Unit 1,130.00
Des. of item: 1.3. Earthwork Excavation with boulder mix soil including disposal by equipment Unit: 1 Cu.m
S.No Description Unit Quantity Unit Rate Amount (NRs) Remarks
Analysis based on 100 m.
Manpower
A Operator md 0.021105 1000.00 21.11
Sub Total 21.11
Materials
B Diesel ltr 0.68 100.00 67.50
Sub Total 67.50
Equipments
C Excavator hr 0.028125 2500.00 70.31
C
Sub Total 70.31
Others
D
Sub Total
E Sub Total of (A+B+C+D) 158.92
F Contractor Overhead and Profit @ 15.00% 23.84
G Total of (E+ F) 182.76
Adopted Rate
95% by Equipment 173.62
5% by manual 56.50
230.12
Rate per Unit 230.00
Des. of item: 1.4. Earthwork Excavation in hard Rock including disposal Unit : 1 Cu.m.
Ref:DOI2002-E/W-6
S.No Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md -
Unskilled Labour md 5.00 600.00 3,000.00
Sub Total 3,000.00
B Materials
Sub Total -
C Equipments
Machine and Tools 3% of A @ 3% 90.00
Sub Total -
E Sub Total of (A+B+C+D) 3,090.00
F Contractor Overhead and Profit @ 10% 309.00
G Total of (E+ F) 3,399.00
Rate per Unit 3,400.00
Des. of item : 1.2. Excavation of Earth soil (Excluding Hard Rock) by equipment Unit: 1 Cu.m
S.No Description Unit Quantity Unit Rate Amount (NRs) Remarks
Analysis based on 100 m.
Manpower
A
Operator md 0.067067 1000.00 67.07
Sub Total 67.07
Materials
B Diesel ltr 2.15 100.00 214.50
Sub Total 214.50
Equipments
C Excavator hr 0.089375 2500.00 223.44
Sub Total 223.44
Others
D
Sub Total
E Sub Total of (A+B+C+D) 505.00
F Contractor Overhead and Profit @ 15.00% 75.75
G Total of (E+ F) 580.76
Adopted Rate
80% by Equipment 464.60
20% by manual 680.00
1,144.60
Rate per Unit 1,145.00
Des. of item: 1.6. E/W in Backfilling by Ordinary Soil in 15cm thick layer and Unit : 1 Cu.m.
compaction with sprinkling of water Ref:DOI2002-E/W-25
S.No Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md
Unskilled Labour md 0.50 600.00 300.00
Sub Total 300.00
B Materials
Sub Total -
C Equipments
Machine and Tools 3% of A @ 3% 9.00
Sub Total -
E Sub Total of (A+B+C+D) 309.00
F Contractor Overhead and Profit @ 15% 46.35
G Total of (E+ F) 355.35
Rate per Unit 355.00
Des. of item: 1.7. E/W in Backfilling by River Gravel with Unit : 1 Cu.m.
compaction with sprinkling of water, haulage distance 10m.
S.No Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md -
Unskilled Labour md 0.22 600.00 132.00
Sub Total 132.00
B Materials
River Gravel Cu.m. 1.10 630.00 693.00
Sub Total -
E Sub Total of (A+B+C+D) 828.96
F Contractor Overhead and Profit @ 15% 124.34
G Total of (E+ F) 953.30
Rate per Unit 955.00
2. Solling Works
Des. of item: 2.1. Dry Stone Soling Unit : 1 Cu.m.
S.No Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md 0.45 700.00 315.00
Unskilled Labour md 0.70 600.00 420.00
Sub Total 735.00
B Materials
Stone Cu.m. 1.10 1,010.00 1,111.00
Sub Total -
E Sub Total of (A+B+C+D) 1,868.05
F Contractor Overhead and Profit @ 15% 280.21
G Total of (E+ F) 2,148.26
Rate per Unit 2,150.00
Sub Total -
E Sub Total of (A+B+C+D) 3,775.00
F Contractor Overhead and Profit @ 15% 566.25
G Total of (E+ F) 4,341.25
Rate per Unit G 4,340.00
Des. of item: 2.3. 20 cm to 30cm th. Hard Stone Lining 1:3 Cement mortar Unit : 1 Sq.m.
S.No Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 10 sq.m.
A Manpower
Skilled Labour md 2.33 700.00 1,627.50
Unskilled Labour md 6.50 600.00 3,900.00
Sub Total 5,527.50
B Materials
Cement Bag 3.10 800.00 2,480.00
Coarse Sand Cu.m. 0.31 1,870.00 579.70
Stone Cu.m. 1.65 1,210.00 1,996.50
Sub Total 5,056.20
C Equipments
Sub Total -
E Sub Total of (A+B+C+D) 10,749.53
F Contractor Overhead and Profit @ 15% 1,612.43
G Total of (E+ F) 12,361.95
Rate per Unit 12,360.00
3. Concrete/Formwork/Reinforcement Works
Des. of item: 3.1. Plain Cement Concrete (1:3:6) in foundation Unit : 1 Cu.m.
Ref:DOI2002-CCW-2c
S.No Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md 1.00 700.00 700.00
Unskilled Labour md 4.00 600.00 2,400.00
Sub Total 3,100.00
B Materials
Cement Bag 4.40 800.00 3,520.00
Coarse Sand Cu.m. 0.47 1,870.00 878.90
Coarse Aggregates 40mm down Cu.m. 0.89 1,510.00 1,343.90
Sub Total 5,742.80
C Equipments
Sub Total -
D Others
Sub Total -
E Sub Total of (A+B+C+D) 8,842.80
F Contractor Overhead and Profit @ 15% 1,326.42
G Total of (E+ F) 10,169.22
Rate per Unit 10,170.00
Des. of item: 3.2. Plain Cement Concrete 1:2:4 (M15) in foundation Unit : 1 Cu.m.
Ref:DOI2002-CCW-2d
S.No Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md 1.00 700.00 700.00
Unskilled Labour md 4.00 600.00 2,400.00
Sub Total 3,100.00
B Materials
Sub Total -
D Others
Sub Total -
E Sub Total of (A+B+C+D) 10,335.65
F Contractor Overhead and Profit @ 15% 1,550.35
G Total of (E+ F) 11,886.00
Rate per Unit 11,885.00
Des. of item: 3.2. Plain Cement Concrete 1:2:4 with plum (M15) in foundation Unit : 1 Cu.m.
Ref:DOI2002-CCW-2d
S.No Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md 1.00 700.00 700.00
Unskilled Labour md 4.00 600.00 2,400.00
Sub Total 3,100.00
B Materials
Cement Bag 5.12 800.00 4,096.00
Coarse Sand Cu.m. 0.36 1,870.00 665.72
Coarse Aggregates 20mm Down Cu.m. 0.51 1,510.00 770.10
Plum 0.45 1,010.00 454.50
Sub Total 5,531.82
C Equipments
Sub Total -
D Others
Sub Total -
E Sub Total of (A+B+C+D) 8,631.82
F Contractor Overhead and Profit @ 15% 1,294.77
G Total of (E+ F) 9,926.59
Rate per Unit 9,925.00
Des. of item: 3.3. Plain Cement Concrete 1:1.5:3 (M20) in structure with Unit : 1 Cu.m.
Ref:DOI2002-CCW-4b
S.No Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md 0.80 700.00 560.00
Unskilled Labour md 7.00 600.00 4,200.00
Sub Total 4,760.00
B Materials
Cement Bag 8.00 800.00 6,400.00
Coarse Sand Cu.m. 0.43 1,870.00 794.75
Sub Total -
D Others
Sub Total -
E Sub Total of (A+B+C+D) 13,253.35
F Contractor Overhead and Profit @ 15% 1,988.00
G Total of (E+ F) 15,241.35
Rate per Unit 15,240.00
Des. of item: 3.5. Plain Cement Concrete 1:1:2 (M25) in structure with Unit : 1 Cu.m.
20 mm gauge stone
S.No Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md 0.80 700.00 560.00
Unskilled Labour md 7.00 600.00 4,200.00
Sub Total 4,760.00
B Materials
Cement Bag 11.50 800.00 9,200.00
Coarse Sand Cu.m. 0.41 1,870.00 766.70
Coarse Aggregates, 20mm down Cu.m. 0.82 1,510.00 1,238.20
Admixture L.S. 400.00
Sub Total 11,604.90
C Equipments
Sub Total -
D Others
Sub Total -
E Sub Total of (A+B+C+D) 16,364.90
F Contractor Overhead and Profit @ 15% 2,454.74
G Total of (E+ F) 18,819.64
Rate per Unit 18,820.00
Des. of item: 3.6. Plum Cement Concrete 1:2:4 (M15) in foundation with Unit : 1 Cu.m.
40 mm gauge stone
S.No Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md 0.60 950.00 570.00
Unskilled Labour md 6.00 750.00 4,500.00
Sub Total 5,070.00
B Materials
Sub Total -
D Others
Sub Total -
E Sub Total of (A+B+C+D) 10,468.26
F Contractor Overhead and Profit @ 15% 1,570.24
G Total of (E+ F) 12,038.49
Rate per Unit 12,040.00
Des. of item: 3.7. 25mm Cement Concrete Flooring in 1:1.5:3 cement sand mortar Unit : 1 sq.m.
with 20mm gauge stone
S.No Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 100 sq.m.
A Manpower
Skilled Labour md 10.00 700.00 7,000.00
Unskilled Labour md 12.00 600.00 7,200.00
Sub Total 14,200.00
B Materials
Cement Bag 21.00 800.00 16,800.00
Cement Bag 6.00 800.00 4,800.00 for surface
Coarse Sand Cu.m. 1.50 1,870.00 2,805.00
Aggregates Cu.m. 2.25 1,510.00 3,397.50
Sub Total 27,802.50
C Equipments
Sub Total -
D Others
Sub Total -
E Sub Total of (A+B+C+D) 42,002.50
F Contractor Overhead and Profit @ 15% 6,300.38
G Total of (E+ F) 48,302.88
Rate per Unit 483.03
Des. of item: 3.8. Providing, fixing and removing formwoks for Concreting Works. Unit : 1 Sq.m.
S.No Description Unit Quantity Unit Rate Amount Remarks
B Materials
Plywood Sq.m. 11.000 2,508.00 2,299.00
Local Wood m3 0.526 35,915.78 1,574.31
Nails Kg 2.500 123.00 307.50
Oiling of Formwork Surface L.S. . 50.00
Sub Total 4,230.81
C Equipments
Sub Total -
D Others
Sub Total -
E Sub Total of (A+B+C+D) 7,686.81
F Contractor Overhead and Profit @ 15% 1,153.02
G Total of (E+F) 883.98
Rate per Unit 885.00
Des. of item: 3.9. Reinforcement works for RCC Works. Unit : 1.00 MT
S.No Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Bar Bender md 12.00 700.00 8,400.00
Unskilled Labour md 12.00 600.00 7,200.00
Sub Total 15,600.00
B Materials
Reinforcement Steel Bar MT 1.05 78,000.00 81,900.00
Binding Wire Kg 10.00 83.00 830.00
Sub Total -
D Others
Sub Total -
E Sub Total of (A+B+C+D) 98,330.00
F Contractor Overhead and Profit @ 15% 14,749.50
G Total of (E+F) 113,079.50
Rate per Unit 113.08
Rate per Kg 115.00
4. Masonry Works
Des. of item: 4.1. Dry Stone Masonry Wall Unit : 1 Cu.m.
S.No Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md 1.20 700.00 840.00
Unskilled Labour md 1.00 600.00 600.00
Sub Total 1,440.00
B Materials
Stone Cu.m. 1.10 1,010.00 1,111.00
Sub Total 1,111.00
C Equipments
Sub Total -
D Others
Sub Total -
E Sub Total of (A+B+C+D) 2,551.00
F Contractor Overhead and Profit @ 15% 382.65
G Total of (E+F) 2,933.65
Rate per Unit 2,935.00
Sub Total -
D Others
Sub Total -
E Sub Total of (A+B+C+D) 3,497.20
F Contractor Overhead and Profit @ 15% 524.58
G Total of (E+F) 4,021.78
Rate per Unit 4,020.00
Des. of item: 4.3. Random Rubble Stone Masonry in 1:4 cement and sand mortar Unit : 1 Cu.m.
S.No Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 10 cu.m.
A Manpower
Skilled Labour md 12.00 700.00 8,400.00
Unskilled Labour md 21.50 600.00 12,900.00
Sub Total 21,300.00
B Materials
Cement Bag 25.50 800.00 20,400.00
Coarse Sand Cu.m. 3.40 1,870.00 6,358.00
Stone Cu.m. 12.50 1,010.00 12,625.00
Sub Total 39,383.00
C Equipments
Sub Total -
D Others
Sub Total -
E Sub Total of (A+B+C+D) 60,683.00
F Contractor Overhead and Profit @ 15% 9,102.45
G Total of (E+F) 69,785.45
6,344.13
Rate per Unit 6,345.00
Des. of item: 4.4. Random Rubble Stone Masonry in 1:6 cement and sand mortar Unit : 1 Cu.m.
S.No Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 10 cu.m.
A Manpower
Skilled Labour md 12.00 700.00 8,400.00
Unskilled Labour md 21.50 600.00 12,900.00
Sub Total 21,300.00
B Materials
Cement Bag 21.00 800.00 16,800.00
Coarse Sand Cu.m. 4.20 1,870.00 7,854.00
Stone Cu.m. 12.50 1,010.00 12,625.00
Sub Total 37,279.00
C Equipments
Sub Total -
D Others
Sub Total -
E Sub Total of (A+B+C+D) 58,579.00
F Contractor Overhead and Profit @ 15% 8,786.85
G Total of (E+F) 67,365.85
6,124.17
Rate per Unit 6,125.00
Des. of item: 4.5. Making of Gabion Box including rolling, cutting, weaving
and crate filling (Hexagonal mesh size 100x120mm with 10SWG
and salvage wire 7 SWG Box Size 3.0x1.0x1.0m) Unit : 1 Cu.m.
S.No Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 3 cu.m.
A Manpower
Skilled Labour md 2.50 700.00 1,750.00
Unskilled Labour md 3.50 600.00 2,100.00
Sub Total 3,850.00
B Materials
Sub Total -
D Others
Sub Total -
E Sub Total of (A+B+C+D) 11,737.80
F Contractor Overhead and Profit @ 15% 1,760.67
G Total of (E+F) 13,498.47
4,499.49
Rate per Unit 4,500.00
Des. of item: 4.7. Brick Work in Superstructure in 1:4 cement and sand mortar Unit : 1 Cu.m.
S.No Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 10 cu.m.
A Manpower
Skilled Labour md 10.00 700.00 7,000.00
Unskilled Labour md 19.00 600.00 11,400.00
Miscellaneous Support (Scaffolding) L.S. 500.00
Sub Total 18,900.00
B Materials
Cement Bag 18.00 800.00 14,400.00
Coarse Sand Cu.m. 2.40 1,870.00 4,488.00
Brick nos. 5000.00 16.03 80,147.06
Sub Total 99,035.06
C Equipments
Sub Total -
D Others
Sub Total -
E Sub Total of (A+B+C+D) 117,935.06
F Contractor Overhead and Profit @ 15% 17,690.26
G Total of (E+F) 135,625.32
Rate per Unit 13,562.53
5. Plastering/Pointing Works
Des. of item: 5.1. 12mm thick Cement Plaster in 1:4 cement and sand mortar Unit : 1 sq.m.
S.No Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 100 sq.m.
A Manpower
Skilled Labour md 10.00 700.00 7,000.00
Unskilled Labour md 15.75 600.00 9,450.00
Miscellaneous Support L.S. 200.00
Sub Total 16,650.00
B Materials
Cement Bag 12.00 800.00 9,600.00
Sand Cu.m. 1.60 1,870.00 2,992.00
Sub Total -
E Sub Total of (A+B+C+D) 29,542.00
F Contractor Overhead and Profit @ 15% 4,431.30
G Total of (E+F) 33,973.30
Rate per Unit 339.73
Des. of item : 5.2. Cement Pointing Work in 1:3 Cement mortar in Stone Masonry Unit : 1 sq.m.
S.No Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 100 sq.m.
A Manpower
Skilled Labour md 10.00 700.00 7,000.00
Unskilled Labour md 10.50 600.00 6,300.00
Miscellaneous Support L.S. 200.00
Sub Total 13,500.00
B Materials
Cement Bag 4.80 800.00 3,840.00
Sand Cu.m. 0.48 1,870.00 897.60
Sub Total -
E Sub Total of (A+B+C+D) 18,437.60
F Contractor Overhead and Profit @ 15% 2,765.64
G Total of (E+F) 21,203.24
Rate per Unit 212.03
6. Wood/Glass Works
Des. of item: 6.1. Wood works in Chaukhat of Door/Window Unit : 1 Cu.m.
S.No Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 0.053 cu.m.
A Manpower
Siklled Labour md 0.75 700.00 525.00
Unskilled Labour md 0.50 600.00 300.00
Sub Total 825.00
B Materials
Saal Wood (5.48x0.08x0.12) Cu.m. 0.056 143,309.25 8,025.32 5% Wastage
Sub Total -
E Sub Total of (A+B+C+D) 9,300.32
F Contractor Overhead and Profit @ 15% 1,395.05
G Total of (E+F) 10,695.37
Rate per Unit 201,799.35
Sub Total -
D Others
Sub Total -
E Sub Total of (A+B+C+D) 7,802.51
F Contractor Overhead and Profit @ 15% 1,170.38
G Total of (E+F) 8,972.89
Rate per Unit 5,981.93
Sub Total -
D Others
Tools and Consumable goods 200.00
7. Painting Works
Des. of item : 7.1. Two Coat Water Proof Cement Painting on plastered surface Unit : 1 sq.m.
S.No Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 100 sq.m.
A Manpower
Painter md 4.50 800.00 3,600.00
Unskilled Labour md 4.50 600.00 2,700.00
Sub Total 6,300.00
B Materials
Cement Paint(Snow-cem or other) Kg 50.00 122.00 6,100.00
Sub Total -
D Others
Tools and Consumable goods 300.00
Sub Total 300.00
E Sub Total of (A+B+C+D) 12,700.00
F Contractor Overhead and Profit @ 15% 1,905.00
G Total of (E+F) 14,605.00
Rate per Unit 146.05
Des. of item : 7.2. One Coat Enamel Painting over One Coat Priming. Unit : 1 sq.m.
S.No Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 100 sq.m.
A Manpower
Painter md 7.00 800.00 5,600.00
Unskilled Labour md 7.00 600.00 4,200.00
Sub Total 9,800.00
B Materials
Enamel Paint Ltr 10.00 802.00 8,020.00
Primer Ltr 6.00 352.00 2,112.00
Sub Total -
D Others
Tools and Consumable goods 300.00
Sub Total 300.00
E Sub Total of (A+B+C+D) 20,232.00
F Contractor Overhead and Profit @ 15% 3,034.80
G Total of (E+F) 23,266.80
Rate per Unit 232.67
8. Roofing Works
Des. of item : 8.1. CGI Sheet Roofing works with supply of Materials complete. Unit : 1 sq.m.
S.No Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 10.00 sq.m.
A Manpower
Carpenter md 1.00 700.00 700.00
Mazdoor md 1.00 600.00 600.00
Sub Total 1,300.00
B Materials
CGI Sheet sq.m. 12.80 738.86 9,457.42
GI bolts and nuts nos 54.00 15.00 810.00
G.I. Washer nos 54.00 1.00 54.00
Sub Total -
E Sub Total of (A+B+C+D) 11,921.42
F Contractor Overhead and Profit @ 15% 1,788.21
G Total of (E+F) 13,709.63
Rate per Unit 1,370.96
9. Miscellaneous Woks
Des. of item : 9.1. 300 mm PVC Water Stopper Unit: 1.0 rm.
S.No Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Carpenter md 0.05 700.00 35.00
Sub Total -
D Others
Sub Total -
E Sub Total of (A+B+C+D) 875.00
F Contractor Overhead and Profit @ 10% 87.50
G Total of (E+ F) 962.50
Rate per Unit 965.00
Des. of item : 9.2. 25mm thick Expansion Joint Board with joint sealant Unit: 1 Sq.m.
S.No Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Carpenter md 0.05 700.00 35.00
Unskilled md 0.05 600.00 30.00
Sub Total 65.00
B Materials
Saltax Board m2 1.020 802.00 818.04
Silicon Sealant kg 0.500 1,010.00 505.00 2rm/kg
Sub Total 1,323.04
C Equipments
Sub Total -
D Others
Sub Total -
E Sub Total of (A+B+C+D) 1,388.04
F Contractor Overhead and Profit @ 10% 138.80
G Total of (E+ F) 1,526.84
Rate per Unit 1,525.00