Feasibility Study Report, 2012 Unit Rate of Materials

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Unit Rate of Material at Project Site
Annex : C-01

1. Cement (per Bag)

S. No. Descriptions Rate (Rs) Remarks
a Material Cost 550.00
b Royalty
c Transportation to Project Site 250.00 @Rs 5.0/kg, Hile to Project Site
Total (a+b+c) 800.0
Rate of Cement/Bag at Project Site 800.0

2. Sand (per Cu.m.)

S. No. Descriptions Rate (Rs) Remarks
a Material Cost 550.00 Rs. 550 per cubm
b Royalty 10.00
c Transportation to Project Site 459.36 @ Rs 1300/100 cft
Total (a+b+c) 1,019.36
Rate of Sand/Cu.m. at Project Site 1,019.36

3. Aggregates, 40mm down (per Cu.m.)

S. No. Descriptions Rate (Rs) Remarks
a Material Cost 1,050.00 Rs. 1050 per cubm
b Royalty 8.00
c Transportation to Project Site 459.36 @ Rs 1300/100 cft
Total (a+b+c) 1,517.36
Rate of Aggregate/Cu.m. at Project Site 1,517.36

4. Aggregates, 20mm down (per Cu.m.)

S. No. Descriptions Rate (Rs) Remarks
a Material Cost 1,200.00 Rs. 1200 per cubm
b Royalty 8.00
c Transportation to Project Site 459.36 @ Rs 1300/100 cft
Total (a+b+c) 1,667.36
Rate of Aggregate/Cu.m. at Project Site 1,667.36

5. Boulder (per Cu.m.)

S. No. Descriptions Rate (Rs) Remarks
a Material Cost 350.00
b Royalty 8.00
c Transportation from Quarry to Project Site 88.46 @ Rs 2.5/cft
Total (a+b+c) 446.46
Rate of Boulder/Cub.m. at Project Site 446.46

6. Selected Boulder for Plum(per Cu.m.)

S. No. Descriptions Rate (Rs) Remarks
a Material Cost 375.00
b Royalty 8.00
c Transportation from Quarry to Project Site 88.46 @ Rs 2.5/cft
Total (a+b+c) 471.46
Rate of Boulder/Cub.m. at Project Site 471.46

7. 20cm thick Hard Stone (per Cu.m.)

S. No. Descriptions Rate (Rs) Remarks
a Material Cost 1,500.00
b Royalty 8.00
c Transportation from Quarry to Project Site 88.46 @ Rs 2.5/cft
Total (a+b+c) 1,596.46
Rate of Boulder/Cub.m. at Project Site 1,596.46

Pikhuwa Khola (Khawa) Small Hydropower Project 1/5

Feasibility Study Report, 2012 Unit Rate of Materials

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Unit Rate of Material at Project Site
Annex : C-01

8. Boulder (upto 1.0m Diameter) (per Cu.m.)

S. No. Descriptions Rate (Rs) Remarks
a Material Cost 300.00
b Royalty 8.00
c Transportation from Quarry to Project Site 88.46 @ Rs 2.5/cft
Total (a+b+c) 396.46
Rate of Boulder/Cub.m. at Project Site 396.46

9. Clay Soil (per Cu.m.)

S. No. Descriptions Rate (Rs) Remarks
a Material Cost 100.00
b Royalty
c Transportation to Project Site 88.46 @ Rs 2.5/cft
Total (a+b+c) 188.46
Rate of Boulder/Cu.m. at Project Site 188.46

10. River Gravel (per Cu.m.)

S. No. Descriptions Rate (Rs) Remarks
a Material Cost 210.00 0.70 md @ Rs.300
b Royalty 8.00
c Transportation to Project Site 88.46 @ Rs 2.5/cft
Total (a+b+c) 306.46
Rate of Boulder/Cu.m. at Project Site 306.46

11. Brick (per nos)

S. No. Description Rate (Rs) Remarks
a Material Cost 10.00
b Royalty
c Transportation to Project Site 5.00 @Rs 5.0/kg,
Total (a+b+c) 15.00
Per no Rate 15.00

12. Block (per nos)

S. No. Description Rate (Rs) Remarks
a Material Cost 50.00
b Royalty
c Transportation to Project Site 10.00 @Rs 5.0/kg,
Total (a+b+c) 60.00
Per no Rate 60.00

13. Reinforcement Steel Bar (per MT)

S. No. Descriptions Rate (Rs) Remarks
a Material Cost 70,796.46 Fe 415 Torsteel, Rs 90 per Kg
b Royalty
c Transportation to Project Site 5,000.00 @Rs 5.0/kg,
Total (a+b+c) 75,796.46
Rate of Steel Bar/MT at Project Site 75,796.46

14. Binding Wire (per Kg)

S. No. Description Rate (Rs) Remarks
a Material Cost 100.00
b Royalty
c Transportation to Project Site 5.00 @Rs 5.0/kg,
Total (a+b+c) 105.00
Rate of Binding Wire/Kg at Project Site 105.00

Pikhuwa Khola (Khawa) Small Hydropower Project 2/5

Feasibility Study Report, 2012 Unit Rate of Materials

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Unit Rate of Material at Project Site
Annex : C-01

15. 26 Gauge Colour CGI Sheet (per sqm)

S. No. Descriptions Rate (Rs) Remarks
a Material Cost 10,000.00 Bundle
b Royalty
c Transportation to Project Site 787.99 1 Bundle = 112.57 Kg, 7.0 Rs/kg
Total (a+b+c) 10,787.99
Rate of CGI Sheet/Bundle at Project Site 10,787.99 1 Bundle = 19.75 Sq. m.
Rate of CGI Sheet/Sq.m. at Project Site 546.23

16. Saal Wood (per Cu.m.)

S. No. Descriptions Rate (Rs) Remarks
a Material Cost 194,617.50 Rs. 5500.00/cft
b Royalty
c Transportation Cost 1,769.25 Rs. 50.00/[Link].
Total (a+b+c) 196,386.75
Rate of Saalwood/[Link] Project Site 196,386.75
Rate of Saalwood /cft at Project Site 5,550.00

17. Local Wood (per Cu.m.)

S. No. Descriptions Rate (Rs) Remarks
a Material Cost 56,616.00 Rs. 1600.00/cft
b Royalty
c Transportation Cost 1,769.25 Rs. 50.00/[Link].
Total (a+b+c) 58,385.25
Rate of Localwood/[Link] Project Site 58,385.25
Rate of Localwood /cft at Project Site 1,650.00

18. Plywood 12mm thick (per sq.m.)

S. No. Descriptions Rate (Rs) Remarks
a Material Cost 700.00
b Royalty
c Transportation Cost 35.39 Rs. 1.00/[Link].
Total (a+b+c) 735.39
Rate of Plywood/[Link] Project Site 735.39

19. G.I. Wire for Gabion Boxes (per Kg)

S. No. Descriptions Rate (Rs) Remarks
a Material Cost 100.00
b Royalty
c Transportation to Project Site 5.00 @Rs 5.0/kg,
Total (a+b+c) 105.00
Rate of G.I Wire/Kg at Project Site 105.00

20. 14 SWG Barded Wire (per Kg)

S. No. Description Rate (Rs) Remarks
a Material Cost 100.00
b Royalty
c Transportation to Project Site 5.00 @Rs 5.0/kg,
Total (a+b+c) 105.00
Rate of G.I Wire/Kg at Project Site 105.00

Pikhuwa Khola (Khawa) Small Hydropower Project 3/5

Feasibility Study Report, 2012 Unit Rate of Materials

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Unit Rate of Material at Project Site
Annex : C-01

21. Nail (per Kg)

S. No. Description Rate (Rs) Remarks
a Material Cost 100.0
b Royalty
c Transportation to Project Site 5.00 @Rs 5.0/kg,
Total (a+b+c) 105.00
Rate of Nail/Kg at Project Site 105.00

22. Enamel Paint (per Liter)

S. No. Description Rate (Rs) Remarks
a Material Cost 500.00
b Royalty
c Transportation to Project Site 5.00 @Rs 5.0/kg,
Total (a+b+c) 505.00
Rate of Enamel Paint/Ltr at Project Site 505.00

23. Water Proof Cement Paint (Kg)

S. No. Description Rate (Rs) Remarks
a Material Cost 120.00
b Royalty
c Transportation to Project Site 5.00 @Rs 5.0/kg,
Total (a+b+c) 125.00
Rate of Cement Paint/Kg at Project Site 125.00

24. Primer (per Liter)

S. No. Description Rate (Rs) Remarks
a Material Cost 300.00
b Royalty
c Transportation to Project Site 5.00 @Rs 5.0/kg,
Total (a+b+c) 305.00
Rate of Primer/Ltr at Project Site 305.00

25. Glass 4mm thick (per sq.m.)

S. No. Descriptions Rate (Rs) Remarks
a Material Cost 450.00
b Royalty
c Transportation Cost 37.73 @Rs 3.50/sqft
Total (a+b+c) 487.73
Rate of Glass/[Link] Project Site 487.73
Rate of Glass /sqft at Project Site 45.24

26. 300mm PVC Water Stop (per m)

S. No. Description Rate (Rs) Remarks
a Material Cost 250.00
b Royalty
c Transportation to Project Site 7.00 @Rs 350.0/Roll,1 Roll=50m=50 Kg
Total (a+b+c) 257.00
Rate of PVC Water Stop/m at Project Site 257.00

27. Joint Sealant (per Kg)

S. No. Description Rate (Rs) Remarks
a Material Cost 600.00
b Royalty
c Transportation to Project Site 5.00 @Rs 5.0/kg,
Total (a+b+c) 605.00
Rate of PVC Water Stop/m at Project Site 605.00

Pikhuwa Khola (Khawa) Small Hydropower Project 4/5

Feasibility Study Report, 2012 Unit Rate of Materials

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Unit Rate of Material at Project Site
Annex : C-01

28. Saltax Board for Joint Filler (per sqm)

S. No. Description Rate (Rs) Remarks
a Material Cost 1,000.00
b Royalty
c Transportation to Project Site 5.00 @Rs 5.0/kg,
Total (a+b) 1,005.00
Rate of PVC Water Stop/m at Project Site 1,005.00

Pikhuwa Khola (Khawa) Small Hydropower Project 5/5

Feasibility Study Report, 2012 Rate Analysis

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Rate Analysis for Civil Works
Annex C-02
Basic Rates for Rate Analysis
SN Description Unit Rate (NRs) Remarks
A. Manpower Rate
1 Foreman 1 md 400.00 8 Hrs/Day
2 Skilled Labour 1 md 360.00 8 Hrs/Day
3 Carpenter 1 md 360.00 8 Hrs/Day
4 Bar Bender 1 md 360.00 8 Hrs/Day
5 Painter 1 md 360.00 8 Hrs/Day
6 Unskilled Labour 1 md 280.00 8 Hrs/Day
B. Material Rate
1 Cement Bag 800.00 53 grade OPC
2 Sand Cu.m. 1,019.36
3 Aggregates, 40mm down Cu.m. 1,517.36
4 Aggregates, 20mm down Cu.m. 1,667.36
5 Boulder Cu m 446.46
6 Selectred Boulder for Plum Cu m 471.46
7 20cm thick Hard Stone for Lining Cu m 1,596.46
8 Boulder (upto 1.0m Dia) Cu m 396.46
9 Clay Soil Cu m 188.46
10 River Gravel Cu m 306.46
11 Brick 1 No. 15.00
12 Block 1 No. 60.00
13 Reinforcement Bars MT 75,796.46
14 Bindingg Wire g
1 Kg 105.00 for reinforcement
15 C.G.I. Sheet (26 gauge) Sq. m. 546.23
16 Saal Wood 1 Cub.m. 196,386.75
17 Local Wood 1 Cub.m. 58,385.25
18 Plywood for formworks Sq. m. 735.39
19 Plywood 3mm Sq. m. 400.00
20 [Link] 1 Kg 105.00
21 14 SWG Barded Wire 1 Kg 105.00
22 Nail 1 Kg 105.00
23 Enamel 1 Ltr 505.00
24 Water Proof Cement Paint 1 Kg 125.00
25 Primer 1 Lit. 305.00
26 4mm Glass Sq. m. 487.73
27 300mm Water Stop rm 257.00
28 Joint Sealant kg 605.00
29 Saltax Board for Joint filler Sq. m. 1,005.00
30 Geotextile Sq. m. 90.00
31 Holdfast 250mm nos. 40.00
32 Screw nos. 2.00
33 Hinges 4" nos. 20.00
34 Chheskini nos. 25.00
35 Locking set nos. 300.00
36 Handle nos. 100.00
37 G.I. Nut Bolts nos. 15.00
38 G.I. washer nos. 1.00
39 Jute Kg 100.00

Pikhuwa Khola (Khawa) Small Hydropower Project 1/21

Feasibility Study Report, 2012 Rate Analysis

Annex C-02

1. Earthworks
Des. of item: 1.1. Site Clearance Unit : 1 sq.m.
[Link] Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md 360.00 -
Unskilled Labour md 0.40 280.00 112.00
Sub Total 112.00
B Materials

Sub Total -
C Equipments

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 112.00
F Contractor Overhead and Profit @ 10% 11.20
G Total of (E+ F) 123.20
Rate per Unit 123.20

Des. of item: 1.2. Earthwork Excavation in Common Material including disposal Unit : 1 Cu.m.
upto 10.0m lead and 1.5m lift Ref:DOI2002-E/W-1
[Link] Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md -
Unskilled Labour md 0.70 280.00 196.00
Sub
S bTTotal
t l 196.00
196 00
B Materials

Sub Total -
C Equipments
Machine and Tools 3% of A @ 3% 5.88

Sub Total 5.88

D Others

Sub Total -
E Sub Total of (A+B+C+D) 201.88
F Contractor Overhead and Profit @ 10% 20.19
G Total of (E+ F) 222.07
Rate per Unit 222.07

Pikhuwa Khola (Khawa) Small Hydropower Project 2/21

Feasibility Study Report, 2012 Rate Analysis

Annex C-02

Des. of item: 1.3. Earthwork Excavation with boulder mix soil including disposal Unit : 1 Cu.m.
upto 10.0m lead and 1.5m lift Ref:DOI2002-E/W-14
[Link] Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md -
Unskilled Labour md 1.59 280.00 445.20
Sub Total 445.20
B Materials

Sub Total -
C Equipments
Machine and Tools 3% of A @ 3% 13.36

Sub Total 13.36

D Others

Sub Total -
E Sub Total of (A+B+C+D) 458.56
F Contractor Overhead and Profit @ 10% 45.86
G Total of (E+ F) 504.41
Rate per Unit 504.41

Des. of item: 1.4. Earthwork Excavation in hard Rock without blasting including disposal Unit : 1 Cu.m.
upto 10.0m lead and 1.5m lift Ref:DOI2002-E/W-6
[Link] Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md -
Unskilled Labour md 5.00 280.00 1,400.00
Sub Total 1,400.00
B Materials

Sub Total -
C Equipments
Machine and Tools 3% of A @ 3% 42.00

Sub Total 42.00

D Others

Sub Total -
E Sub Total of (A+B+C+D) 1,442.00
F Contractor Overhead and Profit @ 10% 144.20
G Total of (E+ F) 1,586.20
Rate per Unit 1,586.20

Pikhuwa Khola (Khawa) Small Hydropower Project 3/21

Feasibility Study Report, 2012 Rate Analysis

Annex C-02

Des. of item: 1.5. Earthwork Excavation in shallow water foundation Unit : 1 Cu.m.
including disposal upto 10.0m lead and 1.5m lift Ref:DOI2002-E/W-22
[Link] Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 100 cu.m.
A Manpower
Skilled Labour md -
Unskilled Labour md 2.50 280.00 700.00
Sub Total 700.00
B Materials

Sub Total -
C Equipments
Machine and Tools 3% of A @ 3% 21.00

Sub Total 21.00

D Others

Sub Total -
E Sub Total of (A+B+C+D) 721.00
F Contractor Overhead and Profit @ 10% 72.10
G Total of (E+ F) 793.10
Rate per Unit 793.10

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, haulage distance 10m. Ref:DOI2002-E/W-25
[Link] Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md
Unskilled Labour md 0.50 280.00 140.00
Sub Total 140.00
B Materials

Sub Total -
C Equipments
Machine and Tools 3% of A @ 3% 4.20

Sub Total 4.20

D Others

Sub Total -
E Sub Total of (A+B+C+D) 144.20
F Contractor Overhead and Profit @ 10% 14.42
G Total of (E+ F) 158.62
Rate per Unit 158.62

Pikhuwa Khola (Khawa) Small Hydropower Project 4/21

Feasibility Study Report, 2012 Rate Analysis

Annex C-02

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.
[Link] Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md -
Unskilled Labour md 0.22 280.00 61.60
Sub Total 61.60
B Materials
River Gravel Cu.m. 1.10 306.46 337.11

Sub Total 337.11

C Equipments
Machine and Tools 3% of A @ 3% 1.85

Sub Total 1.85

D Others

Sub Total -
E Sub Total of (A+B+C+D) 400.56
F Contractor Overhead and Profit @ 10% 40.06
G Total of (E+ F) 440.61
Rate per Unit 440.61

2. Solling Works
Des. of item: 2.1. Dry Stone Soling Unit : 1 Cu.m.
[Link] Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md 0.25 360.00 90.00
Unskilled Labour md 0.50 280.00 140.00
Sub Total 230.00
B Materials
Stone Cu.m. 1.10 446.46 491.11

Sub Total 491.11

C Equipments
Machine and Tools 3% of A @ 3% 6.90

Sub Total 6.90

D Others

Sub Total -
E Sub Total of (A+B+C+D) 728.01
F Contractor Overhead and Profit @ 10% 72.80
G Total of (E+ F) 800.81
Rate per Unit 800.81

Pikhuwa Khola (Khawa) Small Hydropower Project 5/21

Feasibility Study Report, 2012 Rate Analysis

Annex C-02

Des. of item: 2.2. Boulder Riprap (upto 1m Diameter Boulder) Unit : 1 Cu.m.
[Link] Description Unit Quantity Unit Rate Amount (NRs) Remarks
A Manpower
Skilled Labour md 1.00 360.00 360.00
Unskilled Labour md 3.50 280.00 980.00
Sub Total 1,340.00
B Materials
3
Boulder m 1.100 396.46 436.11

Sub Total 436.11

C Equipments
Machine and Tools 3% of A @ 3% 40.20

Sub Total 40.20

D Others

Sub Total -
E Sub Total of (A+B+C+D) 1,816.31
F Contractor Overhead and Profit @ 10% 181.63
G Total of (E+ F) 1,997.94
Rate per Unit G 1,997.94

Des. of item: 2.3. 20 cm th. Hard Stone Lining 1:3 Cement mortar Unit : 1 Sq.m.
[Link] Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 10 sq.m.
A Manpower
Skilled Labour md 4.65 360.00 1,674.00
Unskilled Labour md 13.00 280.00 3,640.00
Sub
S Total 5,314.00
B Materials
Cement Bag 6.20 800.00 4,960.00
Coarse Sand Cu.m. 0.62 1,019.36 632.01
Stone Cu.m. 3.30 1,596.46 5,268.33
Sub Total 10,860.33
C Equipments
Machine and Tools 3% of A @ 3% 159.42

Sub Total 159.42

D Others

Sub Total -
E Sub Total of (A+B+C+D) 16,333.75
F Contractor Overhead and Profit @ 10% 1,633.38
G Total of (E+ F) 17,967.13
Rate per Unit 1,796.71

Pikhuwa Khola (Khawa) Small Hydropower Project 6/21

Feasibility Study Report, 2012 Rate Analysis

Annex C-02

3. Concrete/Formwork/Reinforcement Works
Des. of item: 3.1. Plain Cement Concrete ([Link]) in foundation with Unit : 1 Cu.m.
40 mm gauge stone Ref:DOI2002-CCW-2c
[Link] Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md 4.00 360.00 1,440.00
Unskilled Labour md 4.00 280.00 1,120.00
Sub Total 2,560.00
B Materials
Cement Bag 4.40 800.00 3,520.00
Coarse Sand Cu.m. 0.47 1,019.36 479.10
Coarse Aggregates 40mm down Cu.m. 0.89 1,517.36 1,350.45
Sub Total 5,349.55
C Equipments

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 7,909.55
F Contractor Overhead and Profit @ 10% 790.96
G Total of (E+ F) 8,700.51
Rate per Unit 8,700.51

Des. of item: 3.2. Plain Cement Concrete [Link] (M15) in foundation with Unit : 1 Cu.m.
40 mm g g stone
gauge Ref:DOI2002-CCW-2d
[Link] Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md 1.00 360.00 360.00
Unskilled Labour md 4.00 280.00 1,120.00
Sub Total 1,480.00
B Materials
Cement Bag 6.40 800.00 5,120.00
Coarse Sand Cu.m. 0.45 1,019.36 453.62
Coarse Aggregates 40mm Down Cu.m. 0.85 1,517.36 1,289.76
Sub Total 6,863.38
C Equipments

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 8,343.38
F Contractor Overhead and Profit @ 10% 834.34
G Total of (E+ F) 9,177.71
Rate per Unit 9,177.71

Pikhuwa Khola (Khawa) Small Hydropower Project 7/21

Feasibility Study Report, 2012 Rate Analysis

Annex C-02

Des. of item: 3.3. Plain Cement Concrete 1:1.5:3 (M20) in structure with Unit : 1 Cu.m.
40 mm gauge stone Ref:DOI2002-CCW-4b
[Link] Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md 0.80 360.00 288.00
Unskilled Labour md 7.00 280.00 1,960.00
Sub Total 2,248.00
B Materials
Cement Bag 8.00 800.00 6,400.00
Coarse Sand Cu.m. 0.43 1,019.36 433.23
Coarse Aggregates Cu.m. 0.86 1,517.36 1,304.93
Sub Total 8,138.16
C Equipments

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 10,386.16
F Contractor Overhead and Profit @ 10% 1,038.62
G Total of (E+ F) 11,424.78
Rate per Unit 11,424.78

Des. of item: 3.4. Plain Cement Concrete 1:1.5:3 (M20) in structure with Unit : 1 Cu.m.
20 mm gauge stone for Beam and column Ref:DOI2002-CCW-4b
[Link]
S No Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md 0.80 360.00 288.00
Unskilled Labour md 7.00 280.00 1,960.00
Sub Total 2,248.00
B Materials
Cement Bag 8.00 800.00 6,400.00
Coarse Sand Cu.m. 0.43 1,019.36 433.23
Coarse Aggregates, 20mm down Cu.m. 0.86 1,667.36 1,433.93
Sub Total 8,267.16
C Equipments

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 10,515.16
F Contractor Overhead and Profit @ 10% 1,051.52
G Total of (E+ F) 11,566.68
Rate per Unit 11,566.68

Pikhuwa Khola (Khawa) Small Hydropower Project 8/21

Feasibility Study Report, 2012 Rate Analysis

Annex C-02

Des. of item: 3.5. Plain Cement Concrete [Link] (M25) in structure with Unit : 1 Cu.m.
20 mm gauge stone
[Link] Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md 0.80 360.00 288.00
Unskilled Labour md 7.00 280.00 1,960.00
Sub Total 2,248.00
B Materials
Cement Bag 11.50 800.00 9,200.00
Coarse Sand Cu.m. 0.41 1,019.36 417.94
Coarse Aggregates, 20mm down Cu.m. 0.82 1,667.36 1,367.24
Admixture L.S. 400.00
Sub Total 11,385.18
C Equipments

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 13,633.18
F Contractor Overhead and Profit @ 10% 1,363.32
G Total of (E+ F) 14,996.50
Rate per Unit 14,996.50

Des. of item: 3.6. Plum Cement Concrete [Link] (M15) in foundation with Unit : 1 Cu.m.
40 mm gauge stone
[Link] Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md 0.30 360.00 108.00
Unskilled Labour md 4.00 280.00 1,120.00
Sub Total 1,228.00
B Materials
Cement MT 4.48 800.00 3,584.00
Sand m3 0.3115 1,019.36 317.53
Aggregates, 40mm down m3 0.595 1,517.36 902.83
Stone m3 0.330 471.46 155.58
Sub Total 4,959.95
C Equipments

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 6,187.95
F Contractor Overhead and Profit @ 10% 618.79
G Total of (E+ F) 6,806.74
Rate per Unit 6,806.74

Pikhuwa Khola (Khawa) Small Hydropower Project 9/21

Feasibility Study Report, 2012 Rate Analysis

Annex C-02

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
[Link] Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 100 sq.m.
A Manpower
Skilled Labour md 10.00 360.00 3,600.00
Unskilled Labour md 12.00 280.00 3,360.00
Sub Total 6,960.00
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 1,019.36 1,529.05
Aggregates Cu.m. 2.25 1,667.36 3,751.57
Sub Total 26,880.61
C Equipments

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 33,840.61
F Contractor Overhead and Profit @ 10% 3,384.06
G Total of (E+ F) 37,224.68
Rate per Unit 372.25

Des. of item: 3.8. Providing, fixing and removing formwoks for Concreting Works. Unit : 1 Sq.m.
[Link] Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 10 Sq.m.
A Manpower
Carpenter md 2.16 360.00 777.60
Unskilled Labour md 3.24 280.00 907.20
Sub Total 1,684.80
B Materials
Plywood Sq.m. 11.000 735.39 1,348.21 6 times use
Local Wood m3 0.526 58,385.25 5,118.44 6 times use
Nails Kg 2.500 105.00 262.50
Oiling of Formwork Surface L.S. . 50.00
Sub Total 6,779.15
C Equipments

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 8,463.95
F Contractor Overhead and Profit @ 10% 846.39
G Total of (E+F) 9,310.34
Rate per Unit 931.03

Pikhuwa Khola (Khawa) Small Hydropower Project 10/21

Feasibility Study Report, 2012 Rate Analysis

Annex C-02

Des. of item: 3.9. Reinforcement works for RCC Works. Unit : 1.00 MT
[Link] Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Bar Bender md 12.00 360.00 4,320.00
Unskilled Labour md 12.00 280.00 3,360.00
Sub Total 7,680.00
B Materials
Reinforcement Steel Bar MT 1.05 75,796.46 79,586.28
Binding Wire Kg 10.00 105.00 1,050.00

Sub Total 80,636.28

C Equipments

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 88,316.28
F Contractor Overhead and Profit @ 10% 8,831.63
G Total of (E+F) 97,147.91
Rate per Unit 97,147.91
Rate per Kg 97.15

4. Masonry Works
Des. of item: 4.1. Dry Stone Masonry Wall Unit : 1 Cu.m.
[Link] Description Unit Quantity Unit Rate Amount Remarks
A Manpower
M
Skilled Labour md 1.20 360.00 432.00
Unskilled Labour md 1.00 280.00 280.00
Sub Total 712.00
B Materials
Stone Cu.m. 1.10 446.46 491.11
Sub Total 491.11
C Equipments

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 1,203.11
F Contractor Overhead and Profit @ 10% 120.31
G Total of (E+F) 1,323.42
Rate per Unit 1,323.42

Pikhuwa Khola (Khawa) Small Hydropower Project 11/21

Feasibility Study Report, 2012 Rate Analysis

Annex C-02

Des. of item: 4.2. Stone Masonry in mud mortar Unit : 1 Cu.m.

[Link] Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md 1.20 360.00 432.00
Unskilled Labour md 2.15 280.00 602.00
Sub Total 1,034.00
B Materials
Clay Cu.m. 0.42 188.46 79.15
Stone Cu.m. 1.10 446.46 491.11
Sub Total 570.26
C Equipments

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 1,604.26
F Contractor Overhead and Profit @ 10% 160.43
G Total of (E+F) 1,764.69
Rate per Unit 1,764.69

Des. of item: 4.3. Random Rubble Stone Masonry in 1:4 cement and sand mortar Unit : 1 Cu.m.
[Link] Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 10 cu.m.
A Manpower
Skilled Labour md 12.00 360.00 4,320.00
Unskilled Labour md 21.50 280.00 6,020.00
Sub Total 10,340.00
B Materials
M t i l
Cement Bag 25.50 800.00 20,400.00
Coarse Sand Cu.m. 3.40 1,019.36 3,465.84
Stone Cu.m. 12.50 446.46 5,580.78
Sub Total 29,446.62
C Equipments

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 39,786.62
F Contractor Overhead and Profit @ 10% 3,978.66
G Total of (E+F) 43,765.28
Rate per Unit 4,376.53

Pikhuwa Khola (Khawa) Small Hydropower Project 12/21

Feasibility Study Report, 2012 Rate Analysis

Annex C-02

Des. of item: 4.4. Random Rubble Stone Masonry in 1:6 cement and sand mortar Unit : 1 Cu.m.
[Link] Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 10 cu.m.
A Manpower
Skilled Labour md 12.00 360.00 4,320.00
Unskilled Labour md 21.50 280.00 6,020.00
Sub Total 10,340.00
B Materials
Cement Bag 21.00 800.00 16,800.00
Coarse Sand Cu.m. 4.20 1,019.36 4,281.33
Stone Cu.m. 12.50 446.46 5,580.78
Sub Total 26,662.11
C Equipments

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 37,002.11
F Contractor Overhead and Profit @ 10% 3,700.21
G Total of (E+F) 40,702.32
Rate per Unit 4,070.23

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.
[Link] Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 3 cu.m.
A Manpower
Skilled Labour md 2.13 360.00 766.80
Unskilled Labour md 0.88 280.00 246.40
Sub Total 1,013.20
B Materials
Gabion Wire (10 SWG) Kg 35.10 105.00 3,685.50
Salvage Wire (7 SWG) Kg 4.10 105.00 430.50
Binding Wire (12 SWG) Kg 1.60 105.00 168.00
3
Stone m 3.10 446.46 1,384.03
Sub Total 5,668.03
C Equipment

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 6,681.23
F Contractor Overhead and Profit @ 10% 668.12
G Total of (E+F) 7,349.36
Rate per Unit 2,449.79

Pikhuwa Khola (Khawa) Small Hydropower Project 13/21

Feasibility Study Report, 2012 Rate Analysis

Annex C-02

Des. of item: 4.6. Brick Work in foundation in 1:4 cement and sand mortar Unit : 1 Cu.m.
[Link] Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 10 cu.m.
A Manpower
Skilled Labour md 7.00 360.00 2,520.00
Unskilled Labour md 16.00 280.00 4,480.00
Sub Total 7,000.00
B Materials
Cement Bag 18.00 800.00 14,400.00
Coarse Sand Cu.m. 2.40 1,019.36 2,446.47
Brick nos. 500.00 15.00 7,500.00
Sub Total 24,346.47
C Equipments

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 31,346.47
F Contractor Overhead and Profit @ 10% 3,134.65
G Total of (E+F) 34,481.12
Rate per Unit 3,448.11

Des. of item: 4.7. Brick Work in Superstructure in 1:4 cement and sand mortar Unit : 1 Cu.m.
[Link] Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 10 cu.m.
A Manpower
Skilled Labour md 10.00 360.00 3,600.00
Unskilled Labour md 19.00 280.00 5,320.00
Miscellaneous Support (Scaffolding) L.S. 500.00
Sub Total 9,420.00
B Materials
Cement Bag 18.00 800.00 14,400.00
Coarse Sand Cu.m. 2.40 1,019.36 2,446.47
Brick nos. 500.00 15.00 7,500.00
Sub Total 24,346.47
C Equipments

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 33,766.47
F Contractor Overhead and Profit @ 10% 3,376.65
G Total of (E+F) 37,143.12
Rate per Unit 3,714.31

Pikhuwa Khola (Khawa) Small Hydropower Project 14/21

Feasibility Study Report, 2012 Rate Analysis

Annex C-02

Des. of item: 4.8. Block Masonry in Superstructure in 1:4 cement and sand mortar Unit : 1 Cu.m.
[Link] Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 10 cu.m.
A Manpower
Skilled Labour md 10.00 360.00 3,600.00
Unskilled Labour md 19.00 280.00 5,320.00
Miscellaneous Support (Scaffolding) L.S. 500.00
Sub Total 9,420.00
B Materials
Cement Bag 18.00 800.00 14,400.00
Coarse Sand Cu.m. 2.40 1,019.36 2,446.47
Block nos. 98.00 60.00 5,880.00
Sub Total 22,726.47
C Equipments

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 32,146.47
F Contractor Overhead and Profit @ 10% 3,214.65
G Total of (E+F) 35,361.12
Rate per Unit 3,536.11

5. Plastering/Pointing Works
Des. of item: 5.1. 12mm thick Cement Plaster in 1:4 cement and sand mortar Unit : 1 sq.m.
[Link] Description Unit Quantity Unit Rate Amount Remarks
Analysis
A l i based
b d on 100 sq.m.
A Manpower
Skilled Labour md 10.00 360.00 3,600.00
Unskilled Labour md 15.75 280.00 4,410.00
Miscellaneous Support L.S. 200.00
Sub Total 8,210.00
B Materials
Cement Bag 12.00 800.00 9,600.00
Sand Cu.m. 1.60 1,019.36 1,630.98

Sub Total 11,230.98

C Equipments
Tools etc 300.00

Sub Total 300.00

D Others

Sub Total -
E Sub Total of (A+B+C+D) 19,740.98
F Contractor Overhead and Profit @ 10% 1,974.10
G Total of (E+F) 21,715.08
Rate per Unit 217.15

Pikhuwa Khola (Khawa) Small Hydropower Project 15/21

Feasibility Study Report, 2012 Rate Analysis

Annex C-02

Des. of item : 5.2. Cement Pointing Work in 1:3 Cement mortar in Stone Masonry Unit : 1 sq.m.
[Link] Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 100 sq.m.
A Manpower
Skilled Labour md 10.00 360.00 3,600.00
Unskilled Labour md 10.50 280.00 2,940.00
Miscellaneous Support L.S. 200.00
Sub Total 6,740.00
B Materials
Cement Bag 4.80 800.00 3,840.00
Sand Cu.m. 0.48 1,019.36 489.29

Sub Total 4,329.29

C Equipments
Tools etc 200.00

Sub Total 200.00

D Others

Sub Total -
E Sub Total of (A+B+C+D) 11,269.29
F Contractor Overhead and Profit @ 10% 1,126.93
G Total of (E+F) 12,396.22
Rate per Unit 123.96

6. Wood/Glass Works
Des. of item: 6.1. Wood works in Chaukhat of Door/Window Unit : 1 Cu.m.
[Link] p
Description Unit y
Quantity Unit Rate Amount Remarks
Analysis based on 0.053 cu.m.
A Manpower
Siklled Labour md 0.75 360.00 270.00
Unskilled Labour md 0.50 280.00 140.00
Sub Total 410.00
B Materials
Saal Wood (5.48x0.08x0.12) Cu.m. 0.056 196,386.75 10,997.66 5% Wastage
Holdfast nos. 6.00 40.00 240.00
Screw nos. 10.00 2.00 20.00
Sub Total 11,257.66
C Equipment
Tools etc 200.00

Sub Total 200.00

D Others

Sub Total -
E Sub Total of (A+B+C+D) 11,867.66
F Contractor Overhead and Profit @ 10% 1,186.77
G Total of (E+F) 13,054.42
Rate per Unit 246,309.88

Pikhuwa Khola (Khawa) Small Hydropower Project 16/21

Feasibility Study Report, 2012 Rate Analysis

Annex C-02

Des. of item : 6.2. 1.5" thick Saalwood Door Shutter Unit : 1 sq.m.
[Link] Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 2.114 sq.m.
A Manpower
Carpenter md 4.00 360.00 1,440.00
Unskilled Labour md 2.00 280.00 560.00
Sub Total 2,000.00
B Materials
Salwood Cu.m. 0.085 196,386.75 16,692.87
Hinges 4" nos. 6.00 20.00 120.00
Chheskini nos. 2.00 25.00 50.00
Locking set nos. 1.00 300.00 300.00
Handle nos. 2.00 100.00 200.00
Screw nos. 35.00 2.00 70.00
Sub Total 17,432.87
C Equipment

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 19,432.87
F Contractor Overhead and Profit @ 10% 1,943.29
G Total of (E+F) 21,376.16
Rate per Unit 10,111.71

Des. of item : 6.3. Glass Shutter for Windows Unit : 1 sq.m.

[Link] Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 1.50 sq.m.
A Manpower
Carpenter md 2.00 360.00 720.00
Unskilled Labour md 1.00 280.00 280.00
Sub Total 1,000.00
B Materials
Saal Wood cu.m. 0.034 196,386.75 6,677.15
4mm Glass sq.m. 1.00 487.73 487.73
Consumable Items i.e., Listy, Putty,
nails ect L.S. 500.00
Sub Total 7,664.88
C Equipment

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 8,664.88
F Contractor Overhead and Profit @ 10% 866.49
G Total of (E+F) 9,531.37
Rate per Unit 6,354.24

Pikhuwa Khola (Khawa) Small Hydropower Project 17/21

Feasibility Study Report, 2012 Rate Analysis

Annex C-02

Des. of item: 6.4. False Ceiling with 3 mm plywood Unit : 1 sq.m.

[Link] Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 35.59 sq.m.
A Manpower
Carpenter md 23.00 360.00 8,280.00
Mazdoor md 2.30 280.00 644.00
Sub Total 8,924.00
B Materials
Salwood cu.m. 0.45 196,386.75 88,374.04
Plywood 3 mm sq.m. 37.5 400.00 15,000.00
Beads L.S. 200.00
Nails L.S. 200.00
Sub Total 103,774.04
C Equipment

Sub Total -
D Others
Tools and Consumable goods 200.00

Sub Total 200.00

E Sub Total of (A+B+C+D) 112,898.04
F Contractor Overhead and Profit @ 10% 11,289.80
G Total of (E+F) 124,187.84
Rate per Unit 3,489.40

7. Painting Works
Des. of item : 7.1. Two Coat Water Proof Cement Painting on plastered surface Unit : 1 sq.m.
[Link] Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 100 sq.m.
A Manpower
Painter md 4.50 360.00 1,620.00
Unskilled Labour md 4.50 280.00 1,260.00
Sub Total 2,880.00
B Materials
Cement Paint(Snow-cem or other) Kg 50.00 125.00 6,250.00

Sub Total 6,250.00

C Equipments

Sub Total -
D Others
Tools and Consumable goods 300.00
Sub Total 300.00
E Sub Total of (A+B+C+D) 9,430.00
F Contractor Overhead and Profit @ 10% 943.00
G Total of (E+F) 10,373.00
Rate per Unit 103.73

Pikhuwa Khola (Khawa) Small Hydropower Project 18/21

Feasibility Study Report, 2012 Rate Analysis

Annex C-02

Des. of item : 7.2. One Coat Enamel Painting over One Coat Priming. Unit : 1 sq.m.
[Link] Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 100 sq.m.
A Manpower
Painter md 7.00 360.00 2,520.00
Unskilled Labour md 7.00 280.00 1,960.00
Sub Total 4,480.00
B Materials
Enamel Paint Ltr 10.00 505.00 5,050.00
Primer Ltr 6.00 305.00 1,830.00

Sub Total 6,880.00

C Equipments

Sub Total -
D Others
Tools and Consumable goods 300.00
Sub Total 300.00
E Sub Total of (A+B+C+D) 11,660.00
F Contractor Overhead and Profit @ 10% 1,166.00
G Total of (E+F) 12,826.00
Rate per Unit 128.26

8. Roofing Works
Des. of item : 8.1. CGI Sheet Roofing works with supply of Materials complete. Unit : 1 sq.m.
[Link] Description Unit Quantity Unit Rate Amount Remarks
Analysis based on 10.00 sq.m.
p
A Manpower
Carpenter md 1.00 360.00 360.00
Mazdoor md 1.00 280.00 280.00
Sub Total 640.00
B Materials
CGI Sheet sq.m. 12.80 546.23 6,991.71
GI bolts and nuts nos 54.00 15.00 810.00
G.I. Washer nos 54.00 1.00 54.00
Sub Total 7,855.71
C Equipment

Machine and Tools LS 300.00

Sub Total 300.00
D Others

Sub Total -
E Sub Total of (A+B+C+D) 8,795.71
F Contractor Overhead and Profit @ 10% 879.57
G Total of (E+F) 9,675.28
Rate per Unit 967.53

Pikhuwa Khola (Khawa) Small Hydropower Project 19/21

Feasibility Study Report, 2012 Rate Analysis

Annex C-02

9. Miscellaneous Woks
Des. of item : 9.1. 300 mm PVC Water Stopper Unit: 1.0 rm.
[Link] Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Carpenter md 0.05 360.00 18.00

Sub Total 18.00

B Materials
PVC Water Stoper rm 1.05 257.00 269.85

Sub Total 269.85

C Equipments

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 287.85
F Contractor Overhead and Profit @ 10% 28.79
G Total of (E+ F) 316.64
Rate per Unit 316.64

Des. of item : 9.2. 25mm thick Expansion Joint Board (Saltax Board) Unit: 1 Sq.m.
[Link] Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Carpenter md 0.05 360.00 18.00
Sub Total 18.00
B Materials
Saltax Board m2 1.020 1,005.00 1,025.10
Sub Total 1,025.10
C Equipments

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 1,043.10
F Contractor Overhead and Profit @ 10% 104.31
G Total of (E+ F) 1,147.41
Rate per Unit 1,147.41

Pikhuwa Khola (Khawa) Small Hydropower Project 20/21

Feasibility Study Report, 2012 Rate Analysis

Annex C-02

Des. of item : 9.3. Joint Sealant Unit: 1 rm

[Link] Description Unit Quantity Unit Rate Amount Remarks
A Manpower
Skilled Labour md 0.05 360.00 18.00
Miscellaneous Support L.S. 200.00

Sub Total 218.00

B Materials
Silicon Sealant kg 0.500 605.00 302.50 2rm/kg

Sub Total 302.50

C Equipments

Sub Total -
D Others

Sub Total -
E Sub Total of (A+B+C+D) 520.50
F Contractor Overhead and Profit @ 10% 52.05
G Total of (E+ F) 572.55
Rate per Unit 572.55

Pikhuwa Khola (Khawa) Small Hydropower Project 21/21

Feasibility Study Report Items Rate Summary

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Items Rate Summary
Annex C-03
Item No. Description of Items Unit Rate (IRs) Remarks
1 Earthwork
1.1 Site Clearance 2 123.20
m
1.2 Earthwork Excavation in Common Material including disposal upto 10m m3 222.07
lead and 1.5m lift
1.3 Earth Work in excavation in boulder mix soil including disposal upto m3 504.41
10m lead and 1.5m lift
1.4 Earth Work in excavation in hard rock without blasting including m3 1,586.20
disposal upto 10m lead and 1.5m lift
1.5 Earth Work in excavation in sallow water foundation including disposal m3 793.10
upto 10m lead and 1.5m lift
1.6 E/W in Backfilling by Ordinary Soil in 15cm thick layer and compaction m3 158.62
with sprinkling of water, haulage distance 10m.
1.7 E/W in Backfilling by River Gravel with compaction with sprinkling of m3 440.61
water, haulage distance 10m.
2 Solling/Masonry Works
2.1 Dry Stone Solling 3 800.81
m
2.2 Boulder Riprap (upto 1.0m Dia. Boulder) 3 1,997.94
m
2.3 20 cm th. Hard Stone Lining 1:3 Cement mortar 2 1,796.71
m
3 Concrete/Formworks/Reinforcement Works
3.1 Plain Cement Concrete ([Link]) in foundation with 40mm gauge stone. 3 8,700.51
m

3.2 Plain Cement Concrete [Link] (M15) in foundation with 40mm gauge m3 9,177.71
stone.
3.3 Plain Cement Concrete 1:1.5:3 (M20) in structure with 40mm gauge m3 11,424.78
stone.
3.4 Plain Cement Concrete 1:1.5:3 (M20) in structure with 20mm gauge m3 11,566.68
stone.
3.5 Plain Cement Concrete [Link] (M25) in structure with 20mm gauge 3 14,996.50
m
stone.
3.6 Plum Cement Concrete [Link] (M15) in foundation with 40 mm gauge m3 6,806.74
stone
3.7 25mm Cement Concrete Flooring in 1:1.5:3 cement sand mortar with m2 372.25
20mm gauge stone
3.8 Providing, fixing and removing formwoks for Concreting Works. 2 931.03
m
3.9 Reinforcement works for RCC Concrete. MT 97,147.91
4 Masonry Works
4.1 Dry Stone Masonry Work 3 1,323.42
m
4.2 Stone Masonry Work in mud mortar 3 1,764.69
m
4.3 Random Rubble Masonry in 1:4 Cement and sand mortar 3 4,376.53
m
4.4 Random Rubble Masonry in 1:6 Cement and sand mortar m3 4,070.23
4.5 3 2,449.79
Gabion Works m
4.6 Brick Work in foundation in 1:4 cement and sand mortar 3 3,448.11
m
4.7 Brick Work in Superstructure in 1:4 cement and sand mortar m3 3,714.31
4.8 Block Masonry Work in Superstructure in 1:4 cement and sand mortar 3 3,536.11
m

5 Plastering/Pointing Works
5.1 12mm thick Cement Plaster in 1:4 cement and sand mortar 2 217.15
m
5.2 Cement Pointing Work in 1:3 Cement mortar in Stone Masonry m2 123.96
6 Wood/Glass Works
6.1 Wood works in Chaukhat of Door/Window. 3 246,309.88
m
6.2 1.5" thick Saalwood Door Shutter. 2 10,111.71
m
6.3 Glass Shutter for Windows. 2 6,354.24
m
6.4 False Ceiling with 3 mm plywood 2 3,489.40
m
7 Painting Works
7.1 Two Coat Water Proof Cement Painting on plastered surface. 2 103.73
m
7.2 One Coat Enamel Painting over One Coat Priming. 2 128.26
m
8 Roofing Work
8.1 CGI Sheet Roofing works with supply of Materials complete. 2 967.53
m
9 Miscellaneous Items
9.1 300 mm PVC Water Stopper rm 316.64
9.2 25mm thick Expansion Joint Board (Saltax Board) 2 1,147.41
m
9.3 Joint Sealent rm 572.55

1/1
Pikhuwa Khola (Khawa) Small Hydropower Project
Feasibility Study Report, 2012 Earthwork Quantity Estimate

Salpa Hydropower Company Pvt. Ltd

Pikhuwa Khola (Khawa) Small Hydropower Project
Details of Quantity Estimate
Annex: C-04
Ave. Area
S. No. Chainage Length (m) Area (m 2) Volume (m 3) Remarks
(m2)
Earthwork Excavation in Headrace Pipe for Pikhuwa Alignment
1 280 0 32.928 0
2 290 10 0 16.464 164.640
3 300 10 0 0 0.000
4 310 10 0 0 0.000
5 320 10 0 0 0.000
6 330 10 0 0 0.000
7 340 10 0 0 0.000
8 350 10 0 0 0.000
9 360 10 0 0 0.000
10 370 10 19.41 9.705 97.050
11 380 10 9.833 14.6215 146.215
12 390 10 0 4.9165 49.165
13 400 10 6.173 3.0865 30.865
14 410 10 13.835 10.004 100.040
15 420 10 18.927 16.381 163.810
16 430 10 1.715 10.321 103.210
17 440 10 7.49 4.6025 46.025
18 450 10 24.56 16.025 160.250
19 460 10 27.39 25.975 259.750
20 470 10 1.103 14.2465 142.465
21 480 10 0 0.5515 5.515
22 490 10 0 0 0.000
23 500 10 0 0 0.000
24 510 10 0.157 0.0785 0.785
25 520 10 0 0.0785 0.785
26 530 10 10.722 5.361 53.610
27 540 10 15.318 13.02 130.200
28 550 10 0.84 8.079 80.790
29 560 10 0 0.42 4.200
30 570 10 8.705 4.3525 43.525
31 580 10 0 4.3525 43.525
32 590 10 0.003 0.0015 0.015
33 600 10 0 0.0015 0.015
34 610 10 0 0 0.000
35 620 10 3.905 1.9525 19.525
36 630 10 0 1.9525 19.525
37 640 10 0 0 0.000
38 650 10 0 0 0.000
39 660 10 1.065 0.5325 5.325
40 670 10 1.738 1.4015 14.015
41 680 10 0 0.869 8.690
42 690 10 50.805 25.4025 254.025
43 700 10 17.005 33.905 339.050
44 710 10 18.83 17.9175 179.175
45 720 10 21.293 20.0615 200.615
46 730 10 11.82 16.5565 165.565
47 740 10 0 5.91 59.100
48 750 10 15.513 7.7565 77.565
49 760 10 8.488 12.0005 120.005
50 770 10 0.44 4.464 44.640

Pikhuwa Khola(Khawa) Small Hydropower Project 1/8

Feasibility Study Report, 2012 Earthwork Quantity Estimate

Salpa Hydropower Company Pvt. Ltd

Pikhuwa Khola (Khawa) Small Hydropower Project
Details of Quantity Estimate
Annex: C-04
Ave. Area
S. No. Chainage Length (m) Area (m 2) Volume (m 3) Remarks
(m2)
51 780 10 24.275 12.3575 123.575
52 790 10 13.628 18.9515 189.515
53 800 10 18.72 16.174 161.740
54 810 10 8.993 13.8565 138.565
55 820 10 79.1 44.0465 440.465
56 830 10 33.145 56.1225 561.225
57 840 10 9.828 21.4865 214.865
58 850 10 40.713 25.2705 252.705
59 860 10 13.37 27.0415 270.415
60 870 10 0 6.685 66.850
61 880 10 20.335 10.1675 101.675
62 890 10 40.14 30.2375 302.375
63 900 10 29.578 34.859 348.590
64 910 10 1.013 15.2955 152.955
65 920 10 18.618 9.8155 98.155
66 930 10 37.013 27.8155 278.155
67 940 10 39.143 38.078 380.780
68 950 10 36.737 37.94 379.400
69 960 10 35.273 36.005 360.050
70 970 10 36.255 35.764 357.640
71 980 10 36.673 36.464 364.640
72 990 10 26.275 31.474 314.740
73 1000 10 19.418 22.8465 228.465
74 1010 10 13.608 16.513 165.130
75 1020 10 7.663 10.6355 106.355
76 1030 10 3.37 5.5165 55.165
77 1040 10 0 1.685 16.850
78 1050 10 0 0 0.000
79 1060 10 0 0 0.000
80 1070 10 0 0 0.000
81 1080 10 11.723 5.8615 58.615
82 1090 10 10.983 11.353 113.530
83 1100 10 25.728 18.3555 183.555
84 1110 10 23.97 24.849 248.490
85 1120 10 9.225 16.5975 165.975
86 1130 10 5.102 7.1635 71.635
87 1140 10 7.353 6.2275 62.275
88 1150 10 0.41 3.8815 38.815
89 1160 10 2.123 1.2665 12.665
90 1170 10 14.843 8.483 84.830
91 1180 10 22.28 18.5615 185.615
92 1190 10 10.82 16.55 165.500
93 1200 10 20.85 15.835 158.350
94 1210 10 31.483 26.1665 261.665
95 1220 10 13.08 22.2815 222.815
96 1230 10 2.76 7.92 79.200
97 1240 10 0 1.38 13.800
98 1250 10 0 0 0.000
99 1260 10 0 0 0.000
100 1270 10 19.523 9.7615 97.615
101 1280 10 8.915 14.219 142.190

Pikhuwa Khola(Khawa) Small Hydropower Project 2/8

Feasibility Study Report, 2012 Earthwork Quantity Estimate

Salpa Hydropower Company Pvt. Ltd

Pikhuwa Khola (Khawa) Small Hydropower Project
Details of Quantity Estimate
Annex: C-04
Ave. Area
S. No. Chainage Length (m) Area (m 2) Volume (m 3) Remarks
(m2)
102 1290 10 0 4.4575 44.575
103 1300 10 0 0 0.000
104 1310 10 0 0 0.000
105 1320 10 0.005 0.0025 0.025
106 1330 10 34.698 17.3515 173.515
107 1340 10 38.205 36.4515 364.515
108 1350 10 3.285 20.745 207.450
109 1360 10 0 1.6425 16.425
110 1370 10 0 0 0.000
111 1380 10 0 0 0.000
112 1390 10 20.568 10.284 102.840
113 1400 10 47.718 34.143 341.430
114 1410 10 31.113 39.4155 394.155
115 1420 10 30.543 30.828 308.280
116 1430 10 57.553 44.048 440.480
117 1440 10 35.952 46.7525 467.525
118 1450 10 14.655 25.3035 253.035
119 1460 10 32.213 23.434 234.340
120 1470 10 14.648 23.4305 234.305
121 1480 10 3.255 8.9515 89.515
122 1490 10 12.99 8.1225 81.225
123 1500 10 22.905 17.9475 179.475
124 1510 10 24.665 23.785 237.850
125 1520 10 26.565 25.615 256.150
126 1530 10 2.082 14.3235 143.235
127 1540 10 0 1.041 10.410
128 1550 10 0.003 0.0015 0.015
129 1560 10 0 0.0015 0.015
130 1570 10 0 0 0.000
131 1580 10 0 0 0.000
132 1590 10 0 0 0.000
133 1600 10 0 0 0.000
134 1610 10 0 0 0.000
135 1620 10 5.343 2.6715 26.715
136 1630 10 26.285 15.814 158.140
137 1640 10 40.725 33.505 335.050
138 1650 10 20.73 30.7275 307.275
139 1660 10 0 10.365 103.650
140 1670 10 0 0 0.000
141 1680 10 0 0 0.000
142 1690 10 0 0 0.000
143 1700 10 3.23 1.615 16.150
144 1710 10 0 1.615 16.150
145 1720 10 0 0 0.000
146 1730 10 4.473 2.2365 22.365
147 1740 10 25.275 14.874 148.740
148 1750 10 25.073 25.174 251.740
149 1760 10 27.16 26.1165 261.165
150 1770 10 5.11 16.135 161.350
151 1780 10 0 2.555 25.550
152 1790 10 0 0 0.000

Pikhuwa Khola(Khawa) Small Hydropower Project 3/8

Feasibility Study Report, 2012 Earthwork Quantity Estimate

Salpa Hydropower Company Pvt. Ltd

Pikhuwa Khola (Khawa) Small Hydropower Project
Details of Quantity Estimate
Annex: C-04
Ave. Area
S. No. Chainage Length (m) Area (m 2) Volume (m 3) Remarks
(m2)
153 1800 10 0 0 0.000
154 1810 10 0 0 0.000
155 1820 10 0 0 0.000
156 1830 10 9.708 4.854 48.540
157 1840 10 57.728 33.718 337.180
158 1850 10 95.688 76.708 767.080
159 1860 10 76.897 86.2925 862.925
160 1870 10 29.775 53.336 533.360
161 1880 10 2.97 16.3725 163.725
162 1890 10 25.59 14.28 142.800
163 1900 10 49.388 37.489 374.890
164 1910 10 57.62 53.504 535.040
165 1920 10 35.775 46.6975 466.975
166 1930 10 9.003 22.389 223.890
167 1940 10 12.548 10.7755 107.755
168 1950 10 10.278 11.413 114.130
169 1960 10 7.928 9.103 91.030
170 1970 10 0.525 4.2265 42.265
171 1980 10 5.34 2.9325 29.325
172 1990 10 11.255 8.2975 82.975
173 2000 10 0 5.6275 56.275
174 2010 10 27.668 13.834 138.340
175 2020 10 52.545 40.1065 401.065
176 2030 10 41.472 47.0085 470.085
177 2040 10 42.533 42.0025 420.025
178 2050 10 2.308 22.4205 224.205
179 2060 10 17.183 9.7455 97.455
180 2070 10 14.963 16.073 160.730
181 2080 10 41.042 28.0025 280.025
182 2090 10 12.043 26.5425 265.425
183 2100 10 13.35 12.6965 126.965
184 2110 10 35.675 24.5125 245.125
185 2120 10 58.92 47.2975 472.975
186 2130 10 46.658 52.789 527.890
187 2140 10 24.058 35.358 353.580
188 2150 10 17.14 20.599 205.990
189 2160 10 10.283 13.7115 137.115
190 2170 10 0 5.1415 51.415
191 2180 10 0 0 0.000
192 2190 10 1.033 0.5165 5.165
193 2200 10 4.673 2.853 28.530
194 2210 10 6.61 5.6415 56.415
195 2220 10 0 3.305 33.050
196 2230 10 0.495 0.2475 2.475
197 2240 10 0.953 0.724 7.240
198 2250 10 4.765 2.859 28.590
199 2260 10 23.838 14.3015 143.015
200 2270 10 0.405 12.1215 121.215
201 2280 10 5.183 2.794 27.940
202 2290 10 118.135 61.659 616.590
203 2300 10 41.683 79.909 799.090

Pikhuwa Khola(Khawa) Small Hydropower Project 4/8

Feasibility Study Report, 2012 Earthwork Quantity Estimate

Salpa Hydropower Company Pvt. Ltd

Pikhuwa Khola (Khawa) Small Hydropower Project
Details of Quantity Estimate
Annex: C-04
Ave. Area
S. No. Chainage Length (m) Area (m 2) Volume (m 3) Remarks
(m2)
204 2310 10 55.413 48.548 485.480
205 2320 10 15.45 35.4315 354.315
206 2330 10 22.333 18.8915 188.915
207 2340 10 40.923 31.628 316.280
208 2350 10 18.703 29.813 298.130
209 2360 10 64.525 41.614 416.140
210 2370 10 4.31 34.4175 344.175
211 2380 10 0 2.155 21.550
212 2390 10 0 0 0.000
213 2400 10 0 0 0.000
214 2410 10 0 0 0.000
215 2420 10 5.93 2.965 29.650
216 2430 10 0.8 3.365 33.650
217 2440 10 0 0.4 4.000
218 2450 10 0 0 0.000
219 2460 10 0 0 0.000
220 2470 10 0 0 0.000
221 2480 10 0 0 0.000
222 2490 10 18.1 9.05 90.500
223 2500 10 52.573 35.3365 353.365
224 2510 10 41.378 46.9755 469.755
225 2520 10 25.898 33.638 336.380
226 2530 10 5.233 15.5655 155.655
227 2540 10 34.563 19.898 198.980
228 2550 10 106.728 70.6455 706.455
229 2560 10 63.563 85.1455 851.455
230 2570 10 37.553 50.558 505.580
231 2580 10 16.882 27.2175 272.175
232 2590 10 1.82 9.351 93.510
233 2600 10 0 0.91 9.100
234 2610 10 0 0 0.000
235 2620 10 0 0 0.000
236 2630 10 0 0 0.000
237 2640 10 0 0 0.000
238 2650 10 19.485 9.7425 97.425
239 2660 10 0.043 9.764 97.640
240 2670 10 0 0.0215 0.215
241 2680 10 0 0 0.000
242 2690 10 0 0 0.000
243 2700 10 0.01 0.005 0.050
244 2710 10 15.993 8.0015 80.015
245 2720 10 14.233 15.113 151.130
246 2730 10 12.148 13.1905 131.905
247 2740 10 18.6 15.374 153.740
248 2750 10 15.208 16.904 169.040
249 2760 10 19.493 17.3505 173.505
250 2770 10 55.418 37.4555 374.555
251 2780 10 44.838 50.128 501.280
252 2790 10 30.485 37.6615 376.615
253 2800 10 53.685 42.085 420.850
254 2810 10 2.053 27.869 278.690

Pikhuwa Khola(Khawa) Small Hydropower Project 5/8

Feasibility Study Report, 2012 Earthwork Quantity Estimate

Salpa Hydropower Company Pvt. Ltd

Pikhuwa Khola (Khawa) Small Hydropower Project
Details of Quantity Estimate
Annex: C-04
Ave. Area
S. No. Chainage Length (m) Area (m 2) Volume (m 3) Remarks
(m2)
255 2820 10 0.003 1.028 10.280
256 2830 10 0 0.0015 0.015
257 2840 10 12.633 6.3165 63.165
258 2850 10 0.6 6.6165 66.165
259 2860 10 4.12 2.36 23.600
260 2870 10 19.12 11.62 116.200
Total 39795.43 m3
Earthwork Excavation in Headrace Pipe for Shera Alignment
1 90 0 9.208 0
2 100 10 0 4.604 46.040
3 110 10 0 0 0.000
4 120 10 20.785 10.3925 103.925
5 130 10 8.908 14.8465 148.465
6 140 10 0.82 4.864 48.640
7 150 10 0 0.41 4.100
8 160 10 0 0 0.000
9 170 10 46.308 23.154 231.540
10 180 10 14.405 30.3565 303.565
11 190 10 4.235 9.32 93.200
12 200 10 32.055 18.145 181.450
13 210 10 0 16.0275 160.275
14 220 10 0 0 0.000
15 230 10 0 0 0.000
16 240 10 1.718 0.859 8.590
17 250 10 3.058 2.388 23.880
18 260 10 0 1.529 15.290
19 270 10 0 0 0.000
20 280 10 12.855 6.4275 64.275
21 290 10 18.212 15.5335 155.335
22 300 10 12.128 15.17 151.700
23 310 10 4.848 8.488 84.880
24 320 10 16.18 10.514 105.140
25 330 10 10.49 13.335 133.350
26 340 10 10.128 10.309 103.090
27 350 10 8.765 9.4465 94.465
28 360 10 3.545 6.155 61.550
29 370 10 0.448 1.9965 19.965
30 380 10 0 0.224 2.240
31 390 10 0 0 0.000
32 400 10 0 0 0.000
33 410 10 0 0 0.000
34 420 10 21.595 10.7975 107.975
35 430 10 61.908 41.7515 417.515
36 440 10 40.285 51.0965 510.965
37 450 10 9.875 25.08 250.800
38 460 10 0 4.9375 49.375
39 470 10 31.13 15.565 155.650
40 480 10 2.633 16.8815 168.815
41 490 10 3.055 2.844 28.440
42 500 10 2.018 2.5365 25.365
43 510 10 0 1.009 10.090

Pikhuwa Khola(Khawa) Small Hydropower Project 6/8

Feasibility Study Report, 2012 Earthwork Quantity Estimate

Salpa Hydropower Company Pvt. Ltd

Pikhuwa Khola (Khawa) Small Hydropower Project
Details of Quantity Estimate
Annex: C-04
Ave. Area
S. No. Chainage Length (m) Area (m 2) Volume (m 3) Remarks
(m2)
44 520 10 0.213 0.1065 1.065
45 530 10 0.608 0.4105 4.105
46 540 10 0 0.304 3.040
47 550 10 0 0 0.000
48 560 10 1.498 0.749 7.490
49 570 10 0 0.749 7.490
50 580 10 0 0 0.000
51 590 10 0 0 0.000
52 600 10 0 0 0.000
53 610 10 0.813 0.4065 4.065
54 620 10 0.142 0.4775 4.775
55 630 10 0.08 0.111 1.110
56 640 10 0 0.04 0.400
57 650 10 0 0 0.000
58 660 10 0.005 0.0025 0.025
59 670 10 9.238 4.6215 46.215
60 680 10 6.363 7.8005 78.005
61 690 10 0.512 3.4375 34.375
62 700 10 0.27 0.391 3.910
63 710 10 1.135 0.7025 7.025
64 720 10 8.46 4.7975 47.975
65 730 10 1.108 4.784 47.840
66 740 10 6.52 3.814 38.140
67 750 10 12.468 9.494 94.940
68 760 10 1.18 6.824 68.240
69 770 10 3.473 2.3265 23.265
70 780 10 11.613 7.543 75.430
71 790 10 9.373 10.493 104.930
72 800 10 0.26 4.8165 48.165
73 810 10 4.485 2.3725 23.725
74 820 10 7.923 6.204 62.040
75 830 10 1.598 4.7605 47.605
76 840 10 0.59 1.094 10.940
77 850 10 0.26 0.425 4.250
78 860 10 0 0.13 1.300
79 870 10 0 0 0.000
80 880 10 0 0 0.000
81 890 10 7.03 3.515 35.150
82 900 10 35.315 21.1725 211.725
83 910 10 19.843 27.579 275.790
84 920 10 27.928 23.8855 238.855
85 930 10 4.497 16.2125 162.125
86 940 10 0.748 2.6225 26.225
87 950 10 0 0.374 3.740
88 960 10 0 0 0.000
89 970 10 0 0 0.000
90 980 10 0.685 0.3425 3.425
91 990 10 59.863 30.274 302.740
92 1000 10 81.36 70.6115 706.115
93 1005.54 5.54 110.445 95.9025 531.300
Total 7469.01 m3

Pikhuwa Khola(Khawa) Small Hydropower Project 7/8

Feasibility Study Report, 2012 Earthwork Quantity Estimate

Salpa Hydropower Company Pvt. Ltd

Pikhuwa Khola (Khawa) Small Hydropower Project
Details of Quantity Estimate
Annex: C-04
Ave. Area
S. No. Chainage Length (m) Area (m 2) Volume (m 3) Remarks
(m2)
Earthwork Excavation in Penstock Pipe
1 2870 0 19.12 0 0
2 2880 10 28.773 23.9465 239.465
3 2890 10 22.818 25.7955 257.955
4 2900 10 6.578 14.698 146.98
5 2910 10 1.442 4.01 40.100
6 2920 10 0 0.721 7.210
7 2930 10 0 0 0.000
8 2940 10 7.643 3.8215 38.215
9 2950 10 23.02 12.231 122.310
10 2960 10 13.838 18.429 184.290
11 2970 10 5.433 9.6355 96.355
12 2980 10 3.495 4.464 44.640
13 2990 10 1.538 2.5165 25.165
14 3000 10 0.37 0.954 9.540
15 3010 10 4.303 2.3365 23.365
16 3020 10 15.353 9.828 98.280
17 3030 10 4.98 10.1665 101.665
18 3040 10 7.595 6.2875 62.875
19 3050 10 21.468 14.5315 145.315
20 3060 10 29.13 25.299 252.990
21 3070 10 26.648 27.889 278.890
22 3080 10 26.097 26.3725 263.725
23 3090 10 2.303 14.2 142.000
24 3100 10 32.452 17.3775 173.775
25 3110 10 60.968 46.71 467.100
26 3120 10 43.228 52.098 520.980
27 3130 10 44.423 43.8255 438.255
28 3140 10 44.783 44.603 446.030
29 3150 10 38.112 41.4475 414.475
30 3160 10 0 19.056 190.560
31 3170 10 14.28 7.14 71.400
32 3180 10 44.37 29.325 293.250
33 3190 10 142.198 93.284 932.840
Total 6529.995

Pikhuwa Khola(Khawa) Small Hydropower Project 8/8

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
A HEADWORKS
A1 Pikhuwa Khola Diversion Weir
1.1 Site Clearance m2 1 70.00 45.00 3150.00
Total 3150.00
Earthwork Excavation m3 1 60.00 45.00 1.00 2700.00
Total 2700.00
1.3 Earth Work in excavation in m3
boulder mix soil including disposal
1080.00 40%
upto 10m lead and 1.5m lift

1.4 Earth Work in excavation in hard m3

rock without blasting including
1080.00 40%
disposal upto 10m lead and 1.5m
lift
1.5 Earth Work in excavation in sallow 3
m
water foundation including disposal 540.00 20%
upto 10m lead and 1.5m lift
E/W in Backfilling by River Gravel
1.7 with compaction with sprinkling of m3 10 % of Total Quantity 270.00 10%
water, haulage distance 10m.
2.1 Dry Stone Solling m3
Upstream Apron 1 25.00 8.00 0.20 40.00
Weir Part 1 25.00 10.00 0.20 50.00
Down Stream Apron 1 27.50 8.80 0.20 48.40
Upstream Toe wall 1 36.00 3.20 0.20 23.04
DownStream Toe wall 1 28.00 3.20 0.20 17.92
Total 179.36
2.2 Boulder Riprap (upto 1.0m Dia.
m3
Boulder)
Upstream 1 30.75 7.50 1.00 230.63
Sown Stream 1 28.00 9.00 1.00 252.00
Total 482.63
2.3 20 cm th. Hard Stone Lining 1:3
m2
Cement mortar
Weir Part 1 25.00 8.60 215.00
Total 215.00
Plain Cement Concrete ([Link]) in
3.1 foundation with 40mm gauge m3 M10
stone.
Upstream Apron 1 25.00 8.00 0.10 20.00
Weir Part 1 25.00 10.00 0.10 25.00
Down Stream Apron 1 27.50 8.80 0.10 24.20
Upstream Toe wall 1 36.00 3.20 0.10 11.52
DownStream Toe wall 1 28.00 3.20 0.10 8.96
Total 89.68
3.2 Plain Cement Concrete [Link] (M15) in
foundation with 40mm gauge stone. m3

Upstream Toe wall 1 36.00 3.44 123.84

Upstream Apron 1 25.00 6.60 165.00
Weir Part 1 25.00 17.70 442.50
Deduct Stone Lining -1 25.00 8.00 0.20 -40.00
Down Stream Apron 1 27.50 9.06 249.15
Downstream Toe wall 1 28.00 3.44 96.32
Right Bank Guide Wall 1 20.00 0.50 4.50 45.00
Total 1081.81
Providing, fixing and removing
3.8 m2
formwoks for Concreting Works.
Upstream Toe wall 1 36.00 4.60 165.60
Upstream Apron 1 25.00 1.15 28.75
Down Stream Apron 2 27.50 1.60 88.00
Downstream Toe wall 1 36.00 4.60 165.60
Right Bank Guide Wall 2 20.00 4.50 180.00
Total 627.95

Pikhuwa Khola (Khawa) Small Hydropower Project 1/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
Reinforcement works for RCC
3.9 Kg 60 Kg per Cubic meter of Concrete 70317.65
Concrete.
Total 70.32 MT
4.3 Random Rubble Masonry in 1:4 m3 1 70.00 7.50 525.00
Cement and sand mortar
Total 525.00
4.4 Random Rubble Masonry in 1:6 m3
Cement and sand mortar
Weir Part 1 25.00 6.90 172.50
Total 172.50

A2 Pikhuwa Khola Intake

2
1.1 Site Clearance m 1 25.00 15.00 375.00
Total 375.00
Earthwork Excavation 1 20.00 15.00 6.40 801.54 1920.00
Total 1920.00
1.3 Earth Work in excavation in
boulder mix soil including disposal
m3 768.00 40%
upto 10m lead and 1.5m lift

1.4 Earth Work in excavation in hard

rock without blasting including
m3 768.00 40%
disposal upto 10m lead and 1.5m
lift
1.5 Earth Work in excavation in sallow 3
m
water foundation including disposal 384.00 20%
upto 10m lead and 1.5m lift
E/W in Backfilling by River Gravel
1.7 with compaction with sprinkling of m3 10 % of Total Quantity 192.00 10%
water, haulage distance 10m.
2.1 Dry Stone Solling m3
Flushing canal 1 23.00 3.00 0.20 13.80
Devide Wall 1 16.00 1.40 0.20 4.48
Intake 1 19.00 7.35 0.20 27.93
Total 46.21
2.3 20 cm th. Hard Stone Lining 1:3
m2
Cement mortar
Flushing Part 1 6.00 3.00 18.00
Total 18.00
Plain Cement Concrete ([Link]) in
3
3.1 foundation with 40mm gauge m
stone.
Flushing canal 1 23.00 3.00 0.10 6.90
Devide Wall 1 16.00 1.40 0.10 2.24
Intake 1 19.00 7.35 0.10 13.97
Total 23.11
Plain Cement Concrete 1:1.5:3
3
3.3 (M20) in structure with 40mm m
gauge stone.
Flushing canal Floor 1 3.00 16.10 48.30
1 3.00 7.19 21.57
Devide Wall 1 16.00 1.00 5.00 80.00
Flushing Wall 1 10.00 0.50 5.00 25.00
Intake Floor 1 19.00 7.35 0.50 69.83
Intake Wall 2 19.00 0.30 1.60 18.24
Intake Wall 1 10.50 1.00 7.90 82.95
2 2.80 1.00 1.60 8.96
Intake Slab 1 19.00 7.35 0.20 27.93
Intake Gate Top Slab 1 0.20 61.68 12.34
1 0.20 10.80 2.16
Total 397.27
Providing, fixing and removing
3.8 m2
formwoks for Concreting Works.
Devide Wall 2 16.00 5.00 160.00
Flushing Wall 2 10.00 5.00 100.00
Intake Floor 2 19.00 0.50 19.00
Intake Wall 4 19.00 1.60 121.60

Pikhuwa Khola (Khawa) Small Hydropower Project 2/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
Intake Wall 2 10.50 7.90 165.90
4 2.80 1.60 17.92
Intake Slab 1 19.00 7.35 139.65
Intake Gate Top Slab 1 61.68 61.68
1 44.37 0.20 8.87
1 10.80 10.80
1 13.20 0.20 2.64
Total 808.06
3.9 Reinforcement Steel Works Kg 3 31781.68
80Kg Per m of concrete
Total 31.78
Pikhuwa Khola Gravel
A3
Trap/Spillway
2
1.1 Site Clearance m 1 205.00 205.00
Total 205.00
Earthwork Excavation
Inlet Transition 1 7.90 66.45 524.96
Main Part 1 23.15 104.00 2407.60
Outlet Transition 1 4.40 66.50 292.60
Flushing and Spillway 1 20.50 20.50 420.25
Total 3645.41
1.2 Earthwork Excavation in Common
Material including disposal upto 10m m3 15% of Total 1458.16 40%
lead and 1.5m lift
1.3 Earth Work in excavation in boulder
mix soil including disposal upto 10m m3 25% of Total 729.08 20%
lead and 1.5m lift
1.4 Earth Work in excavation in hard rock
without blasting including disposal 3
m 60% off T
Total
t l 1458 16 40%
1458.16
upto 10m lead and 1.5m lift

1.6 E/W in Backfilling by Ordinary Soil in

15cm thick layer and compaction with 3
m 10% of Total 364.54 10%
sprinkling of water, haulage distance
10m.
2.1 Dry Stone Solling m3
At Inlet Transitioin 1 7.30 4.65 0.20 6.79
Main Part 1 22.25 5.30 0.20 23.59
Outlet Transition 1 3.50 4.20 0.20 2.94
Spillway - Flushing Canal 1 15.30 2.40 0.20 7.34
Flushing Canal 1 5.90 2.40 0.20 2.83
Total 43.49
2.2 Boulder rip rap m2 1 14.00 14.00
Total 14.00
Plain Cement Concrete ([Link]) in
3.1 foundation with 40mm gauge m3
stone.
At Inlet Transitioin 1 7.30 4.65 0.10 3.39
Main Part 1 22.25 5.30 0.10 11.79
Outlet Transition 1 3.50 4.20 0.10 1.47
Spillway - Flushing Canal 1 15.30 2.40 0.10 3.67
Flushing Canal 1 5.90 2.40 0.10 1.42
Total 21.75
Plain Cement Concrete 1:1.5:3
3
3.3 (M20) in structure with 40mm m
gauge stone.
Floor 1 31.75 5.00 0.64 101.60
Side Wall 2 31.75 0.38 4.02 95.73
Deduct spilling part 1 12.00 0.30 0.50 -1.80
Hopper Part 1 20.00 3.00 1.00 20.00
Spilling Duct
Floor 1 13.34 1.90 0.30 7.60
wall 1 14.34 2.00 0.30 8.60
Vertical Floor at drops 2 1.50 2.00 0.25 1.50
Floor after drop 1 1.50 2.00 0.30 0.90
Wall 1 2.60 0.25 3.00 1.95
Flushing duct 1 5.50 2.40 1.20 15.84
Deduct Hole -1 5.50 1.80 0.80 -7.92
Flushing Floor 1 4.80 2.60 0.30 3.74

Pikhuwa Khola (Khawa) Small Hydropower Project 3/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
Wall 2 4.80 0.30 2.50 7.20
Gate Operating Slab 1 3.00 3.60 0.20 2.16
Deduct Hole for gate -1 0.20 0.20 1.70 -0.07
Combine Canal Floor 1 10.94 2.60 0.30 8.53
Wall 2 10.94 0.30 1.30 8.53
End Cut off 1 0.50 3.00 1.00 1.50
Total 275.61
Providing, fixing and removing
3.8 m2
formwoks for Concreting Works.
PCC [Link]
At Inlet Transitioin 1 7.30 4.65 0.10 2.39
Main Part 1 22.25 5.30 0.10 5.51
Outlet Transition 1 3.50 4.20 0.10 1.54
Spillway - Flushing Canal 1 15.30 2.40 0.10 3.54
Flushing Canal 1 5.90 2.40 0.10 1.66
PCC 1:1.5:3
Floor 1 31.75 5.00 0.64 47.04
Side Wall 2 31.75 0.38 4.02 516.57
Hopper Part 1 20.00 3.00 1.00 46.00
Spilling Duct
Floor 1 13.34 1.90 0.30 9.14
wall 1 14.34 2.00 0.30 9.80
Vertical Floor at drops 2 1.50 2.00 0.25 3.50
Floor after drop 1 1.50 2.00 0.30 2.10
Wall 1 2.60 0.25 3.00 17.10
Flushing duct 1 5.50 2.40 1.20 18.96
Flushing Floor 1 4.80 2.60 0.30 4.44
Wall 2 4.80 0.30 2.50 51.00
Gate Operating Slab 1 3 00
3.00 3 60
3.60 0 20
0.20 13 44
13.44
End Cut off 1 3.40 0.30 1.00 0.00 0.30
Total 754.04
3.9 Reinforcement works for RCC Kg 90 Kg per Cubic meter of Concrete 24804.58
Total 24.80 MT
Random Rubble Masonry in 1:4
4.3 m3
Cement and sand mortar
Protection Wall 1 11.00 4.00 44.00
Total 44.00
9.1 300mm PCV Water Stop m
3 6.40 19.20
Say 30.00
25mm thick Expansion Joint
9.2 m2
Board
1 30.00 0.30 9.00
Total 9.00
9.3 Joint Sealent rm
1 30.00 30.00
Total 30.00
Pikhuwa Khola Connecting
A4
Canal
1.1 Site Clearance m2 1 90.00 5.70 513.00
Total 513.00
Earthwork Excavation 1 90.00 3.80 1.31 24.05 2164.50
Total 2164.50
1.2 Earthwork Excavation in Common
Material including disposal upto
m3 865.80 40%
10m lead and 1.5m lift

1.3 Earth Work in excavation in

boulder mix soil including disposal
m3 865.80 40%
upto 10m lead and 1.5m lift

1.4 Earth Work in excavation in hard

rock without blasting including
m3 432.90 20%
disposal upto 10m lead and 1.5m
lift

Pikhuwa Khola (Khawa) Small Hydropower Project 4/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
E/W in Backfilling by Ordinary Soil
in 15cm thick layer and
1.6 m3 10 % of Total Quantity 216.45 10%
compaction with sprinkling of
water, haulage distance 10m.
2.1 Dry Stone Solling m3
Canal 1 90.00 3.40 0.20 61.20
Total 61.20
Plain Cement Concrete ([Link]) in
3
3.1 foundation with 40mm gauge m
stone.
Canal 1 90.00 3.00 0.10 27.00
Total 27.00
3.2 Plain Cement Concrete [Link] (M15) in
3
foundation with 40mm gauge stone. m

Canal 1 90.00 2.26 203.40

Total 203.40
Providing, fixing and removing
3.8 m2
formwoks for Concreting Works.
Canal 2 90.00 0.10 18.00
2 90.00 2.06 370.80
1 90.00 5.52 496.80
Total 885.60
3.9 Reinforcement Steel Works Kg 80Kg Per m3 of concrete 16272.00
Total 16.27
9.1 300 mm PVC Water Stopper rm
10 6.10 61.00
Say 100.00
25mm thick Expansion Joint Board
9.2 m2
(Saltax Board)
1 100.00 0.30 30.00
Total 30.00
9.3 Joint Sealent rm
1 100.00 100.00
Total 100.00

A5 Pikhuwa Khola Desander

1.1 Site Clearance m2 1 10.00 15.00 150.00
Total 150.00
Earthwork Excavation 1 100.00 16.40 6.00 9840.00
Total 9840.00
1.2 Earthwork Excavation in Common
Material including disposal upto
m3 5904.00 60%
10m lead and 1.5m lift

1.3 Earth Work in excavation in

boulder mix soil including disposal
m3 3936.00 40%
upto 10m lead and 1.5m lift

E/W in Backfilling by Ordinary Soil

in 15cm thick layer and
1.6 m3 10 % of Total Quantity 984.00 10%
compaction with sprinkling of
water, haulage distance 10m.
2.1 Dry Stone Solling m3
Desander Inlet Transition Part 1 20.50 8.35 0.20 34.24
Middle Part 1 50.00 13.30 0.20 133.00
Outlet Transition Part 1 8.70 9.65 0.20 16.79
1 21.67 6.30 0.20 27.30
Spillway Canal 1 12.03 1.47 0.20 3.54
1 13.90 1.95 0.20 5.42
Sand Flusing Canal 1 20.00 2.45 0.20 9.80
Anchor Block 1 6.00 4.37 0.20 5.24
Total 235.33
Plain Cement Concrete ([Link]) in
3.1 foundation with 40mm gauge m3
stone.
Desander Inlet Part 1 20.50 8.35 0.10 17.12
Middle Part 1 50.00 13.30 0.10 66.50

Pikhuwa Khola (Khawa) Small Hydropower Project 5/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
Outlet Transition Part 1 8.70 9.65 0.10 8.40
1 21.67 6.30 0.10 13.65
Spillway Canal 1 12.03 1.47 0.10 1.77
1 13.90 1.95 0.10 2.71
Sand Flusing Canal 1 20.00 2.45 0.10 4.90
1.00
Anchor Block 1 6.00 4.37 0.10 2.62
Total 117.66
3.2 Plain Cement Concrete [Link] (M15)
in foundation with 40mm gauge
stone.
Spillway Canal 1 12.03 1.47 0.30 5.31
1 13.90 1.95 0.30 8.13
Spillway wall 1 12.03 0.30 1.20 4.33
1 13.90 0.30 1.20 5.00
Sand Flusing Canal 1 20.00 2.05 0.30 12.30
Sand Flusing Canal Wall 2 20.00 0.30 1.75 21.00
samd Flushing Duct 1 19.20 1.20 1.30 29.95
Deduct Duct -1 19.20 0.80 0.80 -12.29
Forebay Top Slab 1 13.60 6.20 0.20 16.86
Gate Top Slab 2 0.20 12.04 4.82
Anchor Block 1 6.00 4.10 4.05 99.63
Total 195.05
3.3 Plain Cement Concrete 1:1.5:3
3
(M20) in structure with 40mm m
gauge stone.
Desander Inlet Part 1 20.50 7.95 0.50 81.49
Middle Part 1 50.00 12.90 0.50 322.50
Outlet Transition Part 1 8.70 9.40 0.50 40.89
1 21.67 5.90 0.50 63.93
Inlet Transition wall 2 20.50 0.40 3.07 50.27
Middle Part Wall 3 50.00 0.40 4.92 295.20
Oullet Part wall 2 8.70 0.40 2.45 17.05
2 21.67 0.40 5.75 99.68
1 5.60 0.40 9.05 20.27
Total 991.28
Providing, fixing and removing
3.8 m2
formwoks for Concreting Works.
Desander Inlet Part 2 20.50 0.50 20.50
Middle Part 2 50.00 0.50 50.00
Outlet Transition Part 2 8.70 0.50 8.70
2 21.67 0.50 21.67
Inlet Transition wall 4 20.50 3.07 251.33
Middle Part Wall 6 50.00 4.92 1476.00
Oullet Part wall 4 8.70 2.45 85.26
4 21.67 5.75 498.41
2 5.60 9.05 101.36
Spillway Canal 1 12.03 0.30 3.61
1 13.90 0.30 4.17
Spillway wall 2 12.03 1.20 28.87
2 13.90 1.20 33.36
Sand Flusing Canal 2 20.00 0.30 12.00
Sand Flusing Canal Wall 4 20.00 1.75 140.00
sand Flushing Duct 2 19.20 1.30 49.92
Forebay Top Slab 1 13.60 6.20 84.32
Gate Top Slab 2 12.04 24.08
Anchor Block 2 6.00 4.05 48.60
1 4.10 4.05 16.61
Total 2958.77

Pikhuwa Khola (Khawa) Small Hydropower Project 6/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
3.9 Reinforcement Steel Works Kg 3 94905.72
80Kg Per m of concrete
Total 94.91
Random Rubble Masonry in 1:4 3
4.3 m
Cement and sand mortar
Protection Wall 1 113.00 4.00 452.00
1 32.00 4.00 128.00
Total 580.00
9.1 300mm PCV Water Stop m
8 29.10 232.80
Say 250.00
25mm thick Expansion Joint
9.2 m2
Board
1 250.00 0.30 75.00
Total 75.00
9.3 Joint Sealent rm
1 250.00 250.00
Total 250.00
A6 Sera Khola Diversion Weir
1.1 Site Clearance m2 1 40.00 17.50 700.00
Total 700.00
Earthwork Excavation m3 1 32.00 4.00 1.50 192.00
Total 192.00
1.3 Earth Work in excavation in m3
boulder mix soil including disposal
76.80 40%
upto 10m lead and 1.5m lift

1.4 Earth Work in excavation in hard m3

rock without blasting including
76.80 40%
disposal upto 10m lead and 1.5m
lift
1.5 Earth Work in excavation in sallow 3
m
water foundation including disposal 38.40 20%
upto 10m lead and 1.5m lift
E/W in Backfilling by River Gravel
1.7 with compaction with sprinkling of m3 10 % of Total Quantity 19.20 10%
water, haulage distance 10m.
2.1 Dry Stone Solling m3
Upstream Apron 1 11.75 6.00 0.20 14.10
Weir Part 1 11.75 9.00 0.20 21.15
Down Stream Apron 1 16.00 8.00 0.20 25.60
Total 60.85
2.2 Boulder Riprap (upto 1.0m Dia.
m3
Boulder)
Upstream 1 16.00 5.00 1.00 80.00
Sown Stream 1 12.00 5.00 1.00 60.00
Total 140.00
2.3 20 cm th. Hard Stone Lining 1:3
m2
Cement mortar
Weir Part 1 5.90 8.00 47.20
Down Stream Apron 1 6.00 10.10 60.60
Total 107.80
Plain Cement Concrete ([Link]) in
3.1 foundation with 40mm gauge m3 M10
stone.
Upstream Apron 1 11.75 6.00 0.10 7.05
Weir Part 1 11.75 9.00 0.10 10.58
Down Stream Apron 1 16.00 8.00 0.10 12.80
Total 30.43
3.3 Plain Cement Concrete 1:1.5:3 3
m
(M20) in structure with 40mm
Upstream Apron 1 11.75 3.24 38.09
Weir Part 1 11.75 13.75 161.59
Down Stream Apron 1 16.00 5.65 90.40
Right Bank Guide Wall 1 15.60 0.50 3.60 28.08
Total 318.16
Providing, fixing and removing
3.8 m2
formwoks for Concreting Works.
Upstream Apron 1 12.50 1.15 14.38

Pikhuwa Khola (Khawa) Small Hydropower Project 7/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
Down Stream Apron 2 10.00 1.60 32.00
Right Bank Guide Wall 2 15.60 3.60 112.32
Total 158.70
3.9 Reinforcement works for RCC Kg 60 Kg per Cubic meter of Concrete 20680.37
Total 20.68 MT
4.3 Random Rubble Masonry in 1:4 m3 1 33.20 3.53 117.20
Cement and sand mortar
Total 117.20
4.4 Random Rubble Masonry in 1:6 m3
Cement and sand mortar
Weir Part 1 10.10 5.15 52.02
Total 52.02
4.5 Gabion Work m3
Upstream Apron 1 1.00 13.60 13.60
Downstream apron 1 1.00 10.50 10.50
Total 24.10
Sera Khola Intake, Gravel Trap
A7
and Desander
1.1 Site Clearance m2 1 75.00 12.00 900.00
Total 900.00
Earthwork Excavation 1 75.00 12.00 4.38 801.54 3937.50
Total 3937.50
1.2 Earthwork Excavation in Common
Material including disposal upto
m3 1968.75 50%
10m lead and 1.5m lift

1.3 Earth Work in excavation in

boulder mix soil including disposal
m3 1181.25 30%
upto 10m lead and 1.5m lift

1.4 Earth Work in excavation in hard

rock without blasting including
m3 787.50 20%
disposal upto 10m lead and 1.5m
lift
1.6 E/W in Backfilling by Ordinary Soil in
15cm thick layer and compaction with
m3 10 % of Total Quantity 393.75 10%
sprinkling of water, haulage distance
10m.
2.1 Dry Stone Solling m3
Flushing canal 1 10.60 2.90 0.20 6.15
Intake, Gravel Trap 1 20.00 4.20 0.20 16.80
Spillway Canal 1 16.00 1.70 0.20 5.44
Desander 1 53.00 7.30 0.20 77.38
Sand Flushing Canal 1 15.00 2.70 0.20 8.10
Total 113.87
Plain Cement Concrete ([Link]) in
3.1 foundation with 40mm gauge m3
stone.
Flushing canal 1 10.60 2.90 0.10 3.07
Intake, Gravel Trap 1 20.00 4.20 0.10 8.40
Spillway Canal 1 16.00 1.70 0.10 2.72
Desander 1 53.00 7.30 0.10 38.69
Sand Flushing Canal 1 15.00 2.70 0.10 4.05
Total 56.93
Plain Cement Concrete 1:1.5:3
3
3.3 (M20) in structure with 40mm m
gauge stone.
Flushing canal Floor 1 10.60 2.70 0.50 14.31
Flushing canal Wall 2 10.60 0.30 1.20 7.63
Flushing Gate Slab 1 0.20 9.40 1.88
Intake, Gravel Trap Floor 1 20.00 3.80 0.50 38.00
Intake, Gravel Trap wall 2 20.00 0.30 1.00 12.00
Intake Inlet wall 1 3.40 0.30 5.40 5.51
Intake Gate Top Slab 1 0.20 8.70 1.74
Spillway Canal Floor 1 16.00 1.50 0.30 7.20
Spillway Canal Wall 1 16.00 0.30 1.20 5.76
Desander Inlet Part Floor 1 9.00 4.75 0.30 12.83
Desander Inlet Part Wall 2 9.00 0.30 2.80 15.12

Pikhuwa Khola (Khawa) Small Hydropower Project 8/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
Desander Middle Part Floor 1 27.00 6.90 0.30 55.89
Desander Middle Part wall 2 27.00 0.30 3.05 49.41
Desander Forebay Floor 1 17.00 3.60 0.30 18.36
Desander Forebay Wall 2 17.00 0.30 3.80 38.76
1 3.60 0.30 5.70 6.16
Sand Flushing Canal Floor 1 15.00 2.30 0.30 10.35
Sand Flushing Canal wall 2 15.00 0.30 1.50 13.50
Flushing GateSlab 1 0.20 5.42 1.08
Total 315.49
Providing, fixing and removing
3.8 m2
formwoks for Concreting Works.
Flushing canal Floor 2 10.60 0.50 10.60
Flushing canal Wall 4 10.60 1.20 50.88
Flushing Gate Slab 1 9.40 9.40
1 19.60 0.20 3.92
Intake, Gravel Trap Floor 2 20.00 0.30 12.00
Intake, Gravel Trap wall 4 20.00 1.00 80.00
Intake Inlet wall 2 3.40 5.40 36.72
Intake Gate Top Slab 1 8.70 8.70
1 12.70 0.20 2.54
Spillway Canal Floor 1 16.00 0.30 4.80
Spillway Canal Wall 2 16.00 1.20 38.40
Desander Inlet Part Floor 2 9.00 0.30 5.40
Desander Inlet Part Wall 4 9.00 2.80 100.80
Desander Middle Part Floor 2 27.00 0.30 16.20
Desander Middle Part wall 4 27.00 3.05 329.40
Desander Forebay Floor 2 17.00 0.30 10.20
Desander Forebay Wall 4 17.00 3.80 258.40
2 3 60
3.60 5 70
5.70 41 04
41.04
Sand Flushing Trench 4 15.00 1.80 108.00
Top Slab 1 5.42 5.42
1 9.30 0.20 1.86
Total 1134.68
3.9 Reinforcement Steel Works Kg 80Kg Per m3 of concrete 25238.80
Total 25.24
4.3 Random Rubble Masonry in 1:4 m3 1 40.00 3.53 141.20
Cement and sand mortar
Total 141.20
9.1 300 mm PVC Water Stopper rm
7 13.00 91.00
Say 100.00
25mm thick Expansion Joint Board
9.2 m2
(Saltax Board)
7 13.00 0.30 27.30
Total 27.30
9.3 Joint Sealent rm
7 13.00 91.00
Total 100.00

B HEADRACE ALIGNMENT
B1 Headrace Alignment Pikhuwa
1 Site Clearance 2592.00 3.00 7776
Total 7776
Excavation for Pikhuwa Headrace 39795
Total Excavation 39795
3
1.2 Earthwork Excavation in Common m
Material including disposal upto
15918.17 40%
10m lead and 1.5m lift

3
1.3 Earth Work in excavation in m
boulder mix soil including disposal
15918.17 40%
upto 10m lead and 1.5m lift

3
1.4 Earth Work in excavation in hard m
rock without blasting including
7959.09 20%
disposal upto 10m lead and 1.5m
lift

Pikhuwa Khola (Khawa) Small Hydropower Project 9/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
E/W in Backfilling by Ordinary Soil
in 15cm thick layer and
1.6 m3
compaction with sprinkling of
water, haulage distance 10m.
1 830.00 9.70 8051.00
Deduct, Anchor Block -869.10
Total 7181.90
Random Rubble Masonry in 1:4 3
4.3 m
Cement and sand mortar
10% Length of
Drain for all alignment 1 259.20 4.00 1036.80
Headrace
Total 1036.80
Stone filled Wire Crate (Gabion 3
4.5 m
Works)
1 51.84 4.50 233.28 20% Length of
Total 233.28

B2 Alignment Shera
1 Site Clearance 902.00 2.00 1804
Total 1804
Excavaton for Shera 7469
Total Excavation 7469
1.2 Earthwork Excavation in Common 3
m
Material including disposal upto
2987.60 40%
10m lead and 1.5m lift

1.3 Earth Work in excavation in m3

boulder mix soil including disposal
2987.60 40%
upto 10m lead and 1.5m lift

3
1.4 Earth Work in excavation in hard m
rock without blasting including
1493.80 20%
disposal upto 10m lead and 1.5m
lift
E/W in Backfilling by Ordinary Soil
in 15cm thick layer and
1.6 m3 1 90.20 12.71 1145.99
compaction with sprinkling of
water, haulage distance 10m.
Total 1145.99
Random Rubble Masonry in 1:4 3
4.3 m
Cement and sand mortar
10% Length of
Drain for all alignment 1 90.20 4.00 360.80
Headrace
Total 360.80
Stone filled Wire Crate (Gabion
4.5 m3
Works)
1 180.40 4.50 811.80 20% Length of
Total 811.80

B3 Saddle Support for 1.98m Dia. Pipe

1.3 Earth Work in excavation in boulder
mix soil including disposal upto 10m m3 182 3.64 3.25 0.50 1076.53
lead and 1.5m lift
Total 1076.53
1.6 Earthwork Backfilling in Structure m3 10% of Total Earthwork Excavation 107.65
Total 107.65
3
2.1 Dry Stone Soling m
182 2.64 2.25 0.20 216.22
Total 216.22
Plain Cement Concrete ([Link]) in
3.1 foundation with 40mm gauge m3
stone.
182 2.64 2.25 0.10 108.11
Total 108.11

Pikhuwa Khola (Khawa) Small Hydropower Project 10/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
Plain Cement Concrete [Link] (M15)
3
3.2 in foundation with 40mm gauge m
stone.
182 2.40 1.10 0.62 297.90
Total 297.90
Providing, fixing and removing
3.8 m2
formwoks for Concreting Works.
182 2.40 1.10 0.62 789.88
182 2.64 2.25 0.10 178.00
Total 967.88
3.9 Reinforcement Works MT
1 40 kg Per cum. of Concrete 11915.904
Total 11.92 MT
4.3 Random Rubble Masonry in 1:4 3
m
Cement and sand mortar
182 2.400 1.48 1.500 966.42
Total 966.42

B4 Saddle Support for 0.78m Dia. Pipe

1.3 Earth Work in excavation in
boulder mix soil including disposal 3
m 91 2.95 2.60 0.50 348.99
upto 10m lead and 1.5m lift

Total 348.99
1.6 Earthwork Backfilling in Structure m3 10% of Total Earthwork Excavation 34.90
Total 34.90
2.1 Dry Stone Soling m3
91 1 95
1.95 1 60
1.60 0 20
0.20 56.78
56 78
Total 56.78
Plain Cement Concrete ([Link]) in
3
3.1 foundation with 40mm gauge m
stone.
91 1.95 1.60 0.10 28.39
Total 28.39
Plain Cement Concrete [Link] (M15)
3
3.2 in foundation with 40mm gauge m
stone.
91 1.20 0.80 0.37 32.32
Total 32.32
Providing, fixing and removing
3.8 m2
formwoks for Concreting Works.
91 1.20 0.80 0.37 134.68
91 1.95 1.60 0.10 64.61
Total 199.29
3.9 Reinforcement Works MT
1 40 kg Per cum. of Concrete 1292.928
Total 1.29 MT
4.3 Random Rubble Masonry in 1:4 m3
Cement and sand mortar
91 1.200 1.18 1.500 192.47
Total 192.47
B5 Simple support for Pikhuwa Headrace Alignment (1.98 Dia. Pipe)
1.3 Earth Work in excavation in boulder
m3 70 3.00 2.60 0.50 273.00
mix soil including disposal upto 10m
Total 273.00
2.1 Dry Stone Soling m3
70 2.00 1.30 0.20 36.40
Total 36.40
Plain Cement Concrete ([Link]) in
3.1 foundation with 40mm gauge m3

70 2.00 1.30 0.10 18.20

Total 18.20
Plain Cement Concrete [Link] (M15)
3.2 m3
in foundation with 40mm gauge
70 1.60 0.90 0.40 40.32
Total 40.32

Pikhuwa Khola (Khawa) Small Hydropower Project 11/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
Providing, fixing and removing
3.8 m2
formwoks for Concreting Works.
70 1.60 0.90 0.40 140.00
70 2.00 1.30 0.10 46.20
Total 186.20
3.9 Reinforcement Works MT
1 40 kg Per cum. of Concrete 1612.8
Total 1.61 MT

B6 Anchor Block Pikhuwa

Earthwork in Excavation m3
36 1.5 36 1924.09
Total 1924.09
Earth Work in excavation in
medium rock or earth mixed with
1.3 m3 1924.09 100%
boulders with lead upto 30m and
lift upto 1.50m.
2.1 Dry Stone Solling m3
#01 1 5.500 3.400 0.200 3.74
#02 1 10.537 3.400 0.200 7.16
#03 1 5.400 3.400 0.200 3.67
#04 1 5.400 3.400 0.200 3.67
#05 1 5.400 3.400 0.200 3.67
#06 1 5.400 3.400 0.200 3.67
#07 1 7.502 3.400 0.200 5.10
#08 1 6.963 3.400 0.200 4.73
#09 1 7.576 3.400 0.200 5.15
#10 1 8.075 3.400 0.200 5.49
#11 1 6.335 3.400 0.200 4.31
#12 1 5.400 3.400 0.200 3.67
#13 1 5.400 3.400 0.200 3.67
#14 1 5.790 3.400 0.200 3.94
#15 1 7.326 3.400 0.200 4.98
#16 1 5.400 3.400 0.200 3.67
#17 1 7.803 3.400 0.200 5.31
#18 1 11.951 3.400 0.200 8.13
#19 1 13.906 3.400 0.200 9.46
#20 1 12.394 3.400 0.200 8.43
#21 1 5.567 3.400 0.200 3.79
#22 1 5.400 3.400 0.200 3.67
#23 1 5.400 3.400 0.200 3.67
#24 1 5.488 3.400 0.200 3.73
#25 1 14.678 3.400 0.200 9.98
#26 1 8.720 3.400 0.200 5.93
#27 1 10.152 3.400 0.200 6.90
#28 1 6.478 3.400 0.200 4.41
#29 1 5.400 3.400 0.200 3.67
#30 1 8.102 3.400 0.200 5.51
#31 1 5.400 3.400 0.200 3.67
#32 1 6.911 3.400 0.200 4.70
#33 1 11.733 3.400 0.200 7.98
#34 1 5.400 3.400 0.200 3.67
#35 1 8.551 3.400 0.200 5.81
#36 1 5.400 3.400 0.200 3.67
Total 182.40
Plain Cement Concrete ([Link]) in
3.1 foundation with 40mm gauge m3
stone.
#01 1 5.500 3.400 0.100 1.87
#02 1 10.537 3.400 0.100 3.58
#03 1 5.400 3.400 0.100 1.84
#04 1 5.400 3.400 0.100 1.84
#05 1 5.400 3.400 0.100 1.84
#06 1 5.400 3.400 0.100 1.84
#07 1 7.502 3.400 0.100 2.55
#08 1 6.963 3.400 0.100 2.37
#09 1 7.576 3.400 0.100 2.58
#10 1 8.075 3.400 0.100 2.75

Pikhuwa Khola (Khawa) Small Hydropower Project 12/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
#11 1 6.335 3.400 0.100 2.15
#12 1 5.400 3.400 0.100 1.84
#13 1 5.400 3.400 0.100 1.84
#14 1 5.790 3.400 0.100 1.97
#15 1 7.326 3.400 0.100 2.49
#16 1 5.400 3.400 0.100 1.84
#17 1 7.803 3.400 0.100 2.65
#18 1 11.951 3.400 0.100 4.06
#19 1 13.906 3.400 0.100 4.73
#20 1 12.394 3.400 0.100 4.21
#21 1 5.567 3.400 0.100 1.89
#22 1 5.400 3.400 0.100 1.84
#23 1 5.400 3.400 0.100 1.84
#24 1 5.488 3.400 0.100 1.87
#25 1 14.678 3.400 0.100 4.99
#26 1 8.720 3.400 0.100 2.96
#27 1 10.152 3.400 0.100 3.45
#28 1 6.478 3.400 0.100 2.20
#29 1 5.400 3.400 0.100 1.84
#30 1 8.102 3.400 0.100 2.75
#31 1 5.400 3.400 0.100 1.84
#32 1 6.911 3.400 0.100 2.35
#33 1 11.733 3.400 0.100 3.99
#34 1 5.400 3.400 0.100 1.84
#35 1 8.551 3.400 0.100 2.91
#36 1 5.400 3.400 0.100 1.84
Total 91.20
Plum Cement Concrete [Link] (M15)
3.6
3 6 in foundation with 40 mm gauge m3
stone
#01 1 5.10 3.00 4.05 61.97
#02 1 10.14 3.00 3.14 95.51
#03 1 5.00 3.00 3.02 45.28
#04 1 5.00 3.00 3.02 45.29
#05 1 5.00 3.00 3.02 45.31
#06 1 5.00 3.00 3.02 45.34
#07 1 7.10 3.00 3.04 64.70
#08 1 6.56 3.00 3.04 59.77
#09 1 7.18 3.00 3.04 65.43
#10 1 7.67 3.00 3.04 70.03
#11 1 5.93 3.00 3.03 53.90
#12 1 5.00 3.00 3.02 45.26
#13 1 5.00 3.00 3.02 45.30
#14 1 5.39 3.00 3.03 48.93
#15 1 6.93 3.00 3.03 62.92
#16 1 5.00 3.00 3.02 45.32
#17 1 7.40 3.00 3.04 67.46
#18 1 11.55 3.00 3.05 105.68
#19 1 13.51 3.00 3.05 123.72
#20 1 11.99 3.00 3.04 109.55
#21 1 5.17 3.00 3.02 46.80
#22 1 5.00 3.00 3.02 45.30
#23 1 5.00 3.00 3.02 45.30
#24 1 5.09 3.00 3.03 46.17
#25 1 14.28 3.00 3.08 131.74
#26 1 8.32 3.00 3.04 75.96
#27 1 9.75 3.00 3.04 89.04
#28 1 6.08 3.00 3.02 55.07
#29 1 5.00 3.00 3.02 45.27
#30 1 7.70 3.00 3.03 70.08
#31 1 5.00 3.00 3.02 45.29
#32 1 6.51 3.00 3.02 59.05
#33 1 11.33 3.00 3.04 103.39
#34 1 5.00 3.00 3.02 45.26
#35 1 8.15 3.00 3.03 74.10
#36 1 5.00 3.00 3.28 49.20
Deduct Pipe -36 7.051 3.08 -781.59
Total 1552.10

Pikhuwa Khola (Khawa) Small Hydropower Project 13/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
Providing, fixing and removing
3.8 m2 Perimeter
formwoks for Concreting Works.
#01 1 5.100 3.00 4.050 65.61
#02 1 10.137 3.00 3.141 82.51
#03 1 5.000 3.00 3.019 48.30
#04 1 5.000 3.00 3.019 48.31
#05 1 5.000 3.00 3.020 48.33
#06 1 5.000 3.00 3.023 48.37
#07 1 7.102 3.00 3.037 61.36
#08 1 6.563 3.00 3.036 58.06
#09 1 7.176 3.00 3.039 61.85
#10 1 7.675 3.00 3.042 64.94
#11 1 5.935 3.00 3.027 54.09
#12 1 5.000 3.00 3.018 48.28
#13 1 5.000 3.00 3.020 48.32
#14 1 5.390 3.00 3.026 50.78
#15 1 6.926 3.00 3.028 60.12
#16 1 5.000 3.00 3.021 48.34
#17 1 7.403 3.00 3.038 63.20
#18 1 11.551 3.00 3.050 88.75
#19 1 13.506 3.00 3.053 100.80
#20 1 11.994 3.00 3.044 91.30
#21 1 5.167 3.00 3.019 49.32
#22 1 5.000 3.00 3.020 48.32
#23 1 5.000 3.00 3.020 48.32
#24 1 5.088 3.00 3.025 48.93
#25 1 14.278 3.00 3.076 106.28
#26 1 8.320 3.00 3.043 68.90
#27 1 9 752
9.752 3 00
3.00 3 043
3.043 77 62
77.62
#28 1 6.078 3.00 3.020 54.83
#29 1 5.000 3.00 3.018 48.29
#30 1 7.702 3.00 3.033 64.92
#31 1 5.000 3.00 3.019 48.31
#32 1 6.511 3.00 3.023 57.50
#33 1 11.333 3.00 3.041 87.17
#34 1 5.000 3.00 3.018 48.28
#35 1 8.151 3.00 3.030 67.59
#36 1 5.000 3.00 3.280 52.48
Deduct Pipe -36 6.16 -221.69
Total 1996.97
3.9 Reinforcement works for RCC Kg
35 Kg per Cubic meter of 54323
Total 54.32 MT
B7 Anchor Block Shera
Earthwork in Excavation m3
21 1.1 23 517.91
Total 517.91
Earth Work in excavation in
medium rock or earth mixed with 3
1.3 m 517.91 100%
boulders with lead upto 30m and
lift upto 1.50m.
2.1 Dry Stone Solling m3
#01 1 4.400 1.970 0.200 1.73
#02 1 5.630 1.970 0.200 2.22
#03 1 5.186 1.970 0.200 2.04
#04 1 10.688 1.970 0.200 4.21
#05 1 4.400 1.970 0.200 1.73
#06 1 14.726 1.970 0.200 5.80
#07 1 4.400 1.970 0.200 1.73
#08 1 9.574 1.970 0.200 3.77
#09 1 11.530 1.970 0.200 4.54
#10 1 8.722 1.970 0.200 3.44
#11 1 7.911 1.970 0.200 3.12
#12 1 4.469 1.970 0.200 1.76
#13 1 4.400 1.970 0.200 1.73
#14 1 6.238 1.970 0.200 2.46
#15 1 6.273 1.970 0.200 2.47
#16 1 8.303 1.970 0.200 3.27

Pikhuwa Khola (Khawa) Small Hydropower Project 14/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
#17 1 4.400 1.970 0.200 1.73
#18 1 4.417 1.970 0.200 1.74
#19 1 5.781 1.970 0.200 2.28
#20 1 8.215 1.970 0.200 3.24
#21 1 10.137 1.970 0.200 3.99
Total 59.02
Plain Cement Concrete ([Link]) in
3
3.1 foundation with 40mm gauge m
stone.
#01 1 4.400 1.970 0.100 0.87
#02 1 5.630 1.970 0.100 1.11
#03 1 5.186 1.970 0.100 1.02
#04 1 10.688 1.970 0.100 2.11
#05 1 4.400 1.970 0.100 0.87
#06 1 14.726 1.970 0.100 2.90
#07 1 4.400 1.970 0.100 0.87
#08 1 9.574 1.970 0.100 1.89
#09 1 11.530 1.970 0.100 2.27
#10 1 8.722 1.970 0.100 1.72
#11 1 7.911 1.970 0.100 1.56
#12 1 4.469 1.970 0.100 0.88
#13 1 4.400 1.970 0.100 0.87
#14 1 6.238 1.970 0.100 1.23
#15 1 6.273 1.970 0.100 1.24
#16 1 8.303 1.970 0.100 1.64
#17 1 4.400 1.970 0.100 0.87
#18 1 4.417 1.970 0.100 0.87
#19 1 5.781 1.970 0.100 1.14
#20 1 8 215
8.215 1 970
1.970 0 100
0.100 1 62
1.62
#21 1 10.137 1.970 0.100 2.00
Total 29.51
Plum Cement Concrete [Link] (M15)
3.6 in foundation with 40 mm gauge m3
stone
#01 1 4.00 1.57 1.69 10.60
#02 1 5.23 1.57 1.91 15.64
#03 1 4.79 1.57 1.64 12.34
#04 1 10.29 1.57 1.72 27.85
#05 1 4.00 1.57 1.63 10.24
#06 1 14.33 1.57 1.78 39.98
#07 1 4.00 1.57 1.63 10.23
#08 1 9.17 1.57 1.73 24.96
#09 1 11.13 1.57 1.76 30.82
#10 1 8.32 1.57 1.71 22.34
#11 1 7.51 1.57 1.70 20.01
#12 1 4.07 1.57 1.63 10.40
#13 1 4.00 1.57 1.63 10.21
#14 1 5.84 1.57 1.66 15.22
#15 1 5.87 1.57 1.67 15.39
#16 1 7.90 1.57 1.69 20.97
#17 1 4.00 1.57 1.63 10.21
#18 1 4.02 1.57 1.63 10.28
#19 1 5.38 1.57 1.65 13.97
#20 1 7.81 1.57 1.70 20.85
#21 1 9.74 1.57 1.66 25.32
Deduct Pipe -21 6.733 0.50 -71.08
Total 306.77
Providing, fixing and removing
3.9 m2 Perimeter
formwoks for Concreting Works.
#01 1 4.000 1.57 1.688 18.80
#02 1 5.230 1.57 1.905 25.91
#03 1 4.786 1.57 1.643 20.88
#04 1 10.288 1.57 1.724 40.89
#05 1 4.000 1.57 1.630 18.16
#06 1 14.326 1.57 1.778 56.52
#07 1 4.000 1.57 1.630 18.15
#08 1 9.174 1.57 1.733 37.23
#09 1 11.130 1.57 1.764 44.80
#10 1 8.322 1.57 1.710 33.83

Pikhuwa Khola (Khawa) Small Hydropower Project 15/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
#11 1 7.511 1.57 1.697 30.82
#12 1 4.069 1.57 1.629 18.37
#13 1 4.000 1.57 1.625 18.11
#14 1 5.838 1.57 1.661 24.60
#15 1 5.873 1.57 1.669 24.85
#16 1 7.903 1.57 1.690 32.02
#17 1 4.000 1.57 1.626 18.11
#18 1 4.017 1.57 1.630 18.21
#19 1 5.381 1.57 1.653 22.98
#20 1 7.815 1.57 1.700 31.90
#21 1 9.737 1.57 1.656 37.46
Deduct Pipe -21 0.96 -20.07
Total 572.55
Reinforcement works for RCC
3.9 Kg
Concrete.
40 Kg per Cubic meter of 12271
Total 12.27 MT
F. SURGE TANK
1.1 Site Clearance m2 1 542.00 542.00 Top Area= 542
Total 542.00
Earthwork Excavation m3
Top area= 542,
Surge Tank 1 9.00 468.04 4212.36 Bottom area=
394.08
Inlet Chamber 1 6.00 5.75 5.70 196.65
Anchor Block, ST3 1 10.00 4.75 12.00 570.00
Total 4979.01
1.2 Earthwork Excavation in Common m3
M t i l including
Material i l di disposal
di l upto
t 20% of Total Quantity 1991.60 40%
10m lead and 1.5m lift

1.3 Earth Work in excavation in m3

boulder mix soil including disposal 40% of Total Quantity 1991.60 40%
upto 10m lead and 1.5m lift

1.4 Earth Work in excavation in hard m3

rock without blasting including 40% of Total Quantity 995.80 20%
disposal upto 10m lead and 1.5m
lift
E/W in Backfilling by Ordinary Soil
in 15cm thick layer and
1.6 m3 40% of Total Quantity 497.90 10%
compaction with sprinkling of
water, haulage distance 10m.
2.1 Dry Stone Solling
Surge Tank 1 0.200 326.85 65.37
Anchor Block 1 11.500 3.75 0.200 8.63
Total 74.00
Plain Cement Concrete ([Link]) in
3
3.1 foundation with 40mm gauge m
stone.
Surge Tank 1 0.100 326.85 32.69
Anchor Block 1 11.500 3.75 0.100 4.31
Total 37.00
Plain Cement Concrete [Link] (M15)
3
3.2 in foundation with 40mm gauge m
stone.
Anchor Block 1 3.75 80.01 300.04
Deduct, Bell Mouth -1 2.600 3.77 -9.79
Deduct, Pipe -1 8.740 2.41 -21.02
Catch Drain 1 29.350 Area 0.320 9.39
Total 278.61
Plain Cement Concrete 1:1.5:3
3
3.3 (M20) in structure with 40mm m
gauge stone.
Surge Tank Floor 1 1.000 314.16 314.16
Inlet Chamber 1 1.000 43.57 43.57
Total 357.73

Pikhuwa Khola (Khawa) Small Hydropower Project 16/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
Plain Cement Concrete 1:1.5:3
3.4 (M20) in structure with 20mm m3
gauge stone for beam and column.
Wall 1 54.350 0.30 12.075 196.88
Slope Wall 1 56.392 0.35 12.075 238.32
Column Part 12 0.200 0.60 12.075 17.39
Total 452.60
Providing, fixing and removing
3.8 m2
formwoks for Concreting Works.
Surge Tank, lean Concrete 1 64.088 0.100 6.41
Surge Tank, lean Concrete 1 62.832 1.000 62.83
Inlet Chamber Wall 2 43.57 87.14
Anchpr Block 2 80.01 160.02
1 6.900 3.75 25.88
Deduct, Pipe -1 2.41 -2.41
Superstructure, Wall 1 53.407 12.075 644.89
Slope Wall 12 4.200 12.075 608.58
Column Part 12 1.000 12.075 144.90
Catch Drain 1 29.35 4.210 123.56
Total 1861.80
Reinforcement works for RCC
3.9 MT 100Kg per Cubic meter of Concrete 81032.51
Concrete.
Total 81.03
Random Rubble Masonry in 1:4
4.3 m3
Cement and sand mortar
Wall 1 30 3.29 98.70
Total 98.70
12mm thick Cement Plaster in 1:4
5.1 m2
cement and sand mortar
Surge Tank Inside Plastering 1 53.407 12.075 644.89
Total 644.89
CGI Sheet Roofing works with
8.1 m2
supply of Materials complete.
12 10.800 2.811 364.31
Total 364.31
Application of Water Proofing Compound L.S 1.00
Total 1.00
Providing, fixing and removing Scafolding L.S 1.00
Total 1.00
G PENSTOCK ALIGNMENT
G1 Alignment
2
1 Site Clearance m 356.00 3.00 1068
Total 1068
Total Excavation 6530
1.2 Earthwork Excavation in Common m3
Material including disposal upto
1306.00 20.0%
10m lead and 1.5m lift

1.3 Earth Work in excavation in 3

m
boulder mix soil including disposal
2612.00 40%
upto 10m lead and 1.5m lift

1.4 Earth Work in excavation in hard 3

m
rock without blasting including
2612.00 40%
disposal upto 10m lead and 1.5m
lift
E/W in Backfilling by Ordinary Soil
in 15cm thick layer and
1.6 m3 653.00 10%
compaction with sprinkling of
water, haulage distance 10m.
Random Rubble Masonry in 1:4
4.3 m3
Cement and sand mortar
Protection along Alignment 1 71 4.00 284.80
Total 284.80
4.5 Gabion work (2x1x1) m. m3
1 71 4.50 320.40
Total 320.40

Pikhuwa Khola (Khawa) Small Hydropower Project 17/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
G2 Saddle Support
1.3 Earth Work in excavation in
boulder mix soil including disposal 3
m 30 3.40 3.10 0.50 158.10
upto 10m lead and 1.5m lift

Total 158.10
3
1.6 Earthwork Backfilling in Structure m 10% of Total Earthwork Excavation 15.81
Total 15.81
3
2.1 Dry Stone Soling m
30 2.40 2.10 0.200 30.24
Total 30.24
Plain Cement Concrete ([Link]) in
3
3.1 foundation with 40mm gauge m
stone.
30 2.40 2.10 0.100 15.12
Total 15.12
Plain Cement Concrete [Link] (M15)
3.2
in foundation with 40mm gauge m3
30 2.20 1.00 0.680 44.88
Total 44.88
Providing, fixing and removing
3.8 m2
formwoks for Concreting Works.
30 2.20 1.00 0.68 130.56
30 2.40 2.10 0.10 27.00
Total 157.56
3.9 Reinforcement Works MT
1 60 kg Per cum
cum. Of Concrete 2692.8
2692 8
Total 2.69 MT
Random Rubble Masonry in 1:4
4.3 m3 30 2.2 1.38 1.500 136.13
Cement and sand mortar
Total 136.13
G3: ANCHOR BLOCKS
Earthwork in Excavation m3
8 2.0 33 524.83
Total 524.83
Earth Work in excavation in
medium rock or earth mixed with
1.3 m3 525 100%
boulders with lead upto 30m and
lift upto 1.50m.
3
2.1 Dry Stone Solling m
#37 1 8.140 3.400 0.200 5.54
#38 1 10.130 3.400 0.200 6.89
#39 1 5.493 3.400 0.200 3.74
#40 1 5.582 3.400 0.200 3.80
#41 1 5.507 3.400 0.200 3.74
#42 1 6.207 3.400 0.200 4.22
Y 1 6.411 3.400 0.200 4.36
B 1 6.832 3.400 0.200 4.65
Total 36.93
Plain Cement Concrete ([Link]) in
3.1 foundation with 40mm gauge m3
stone.
#37 1 8.140 3.400 0.100 2.77
#38 1 10.130 3.400 0.100 3.44
#39 1 5.493 3.400 0.100 1.87
#40 1 5.582 3.400 0.100 1.90
#41 1 5.507 3.400 0.100 1.87
#42 1 6.207 3.400 0.100 2.11
Y 1 6.411 3.400 0.100 2.18
B 1 6.832 3.400 0.100 2.32
Total 18.46
Plum Cement Concrete [Link] (M15)
3.6
in foundation with 40 mm gauge m3

#37 1 5.91 3.00 3.03 53.75

#38 1 5.02 3.00 3.34 50.32
#39 1 5.53 3.00 3.46 57.41

Pikhuwa Khola (Khawa) Small Hydropower Project 18/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
#40 1 5.61 3.00 3.53 59.31
#41 1 11.45 3.00 5.15 59.01 177.03
#42 1 22.88 3.00 5.26 120.26 360.78
Y 1 14.34 3.00 6.22 89.14 267.42
B 1 11.34 3.00 2.72 30.88 92.63
Deduct Pipe -8 6.788 2.41 -130.61
Total 988.04
Open
2 Profile
3.8 Formwork for Concrete Works m Surface
Area
length
#37 1 5.912 3.00 3.03 54.02
#38 1 5.025 3.00 3.34 53.57
#39 1 5.527 3.00 3.46 59.05
#40 1 5.608 3.00 3.53 60.69
#41 1 11.450 3.00 59.01 152.37
#42 1 22.880 3.00 120.26 309.16
Y 1 14.340 3.00 89.14 221.30
B 1 11.340 3.00 30.88 95.78
Total 1005.93
3.9 Reinforcement Steel Kg
35 Kg per Cubic meter of 34581
Total 34.58 MT
G. POWERHOUSE AND TAILRACE
1.1 Site Clearance m2 1 948.00 948.00
Total 948.00
Earthwork Excavation m3
PH/Control Building and Switchyard 1 6.00 1181.00 7086.0
Powerhouse Foundation 1 5 46
5.46 251 00
251.00 1369 2
1369.2
Tailrace 1 45.00 3.80 2.00 342.00
Total 8797.21
Earthwork Excavation in Common
Material including disposal upto
1.2 m3 5278.32 60%
10m lead and 1.5m lift

Earth Work in excavation in

boulder mix soil including disposal
1.3 m3 2639.16 30%
upto 10m lead and 1.5m lift

Earth Work in excavation in hard

rock without blasting including
1.4 m3 879.72 10%
disposal upto 10m lead and 1.5m
lift
E/W in Backfilling by Ordinary Soil
in 15cm thick layer and
1.6 m3 879.72 10%
compaction with sprinkling of
water, haulage distance 10m.
2.1 Dry Stone Solling
Powerhouse Column Footing 10 0.200 14.43 28.86
Powerhouse Column Footing 2 0.200 6.76 2.70
Control Room Column Footing 9 0.200 6.25 11.25
Powerhouse Floor 1 0.200 220.20 44.04
Control Building Floor 1 0.200 113.45 22.69
Side Parapet 2 35.80 1.20 0.200 17.18
1 10.83 1.20 0.200 2.60
Tailrace 1 45.00 3.20 0.200 28.80
Total 158.13
Plain Cement Concrete ([Link]) in
3.1 foundation with 40mm gauge m3
stone.
Powerhouse Column Footing 10 0.100 14.43 14.43
Powerhouse Column Footing 2 0.100 6.76 1.35
Control Room Column Footing 9 0.100 6.25 5.63
Powerhouse Floor 1 0.100 220.20 22.02
Control Building Floor 1 0.100 113.45 11.35
Side Parapet 2 35.80 1.20 0.100 8.59
1 10.83 1.20 0.100 1.30
Tailrace 1 45.00 3.20 0.100 14.40
Total 79.06

Pikhuwa Khola (Khawa) Small Hydropower Project 19/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
Plain Cement Concrete [Link] (M15)
3
3.2 in foundation with 40mm gauge m
stone.
Tailrace Canal, Floor 1.00 45.00 2.80 0.30 37.80
Tailrace Canal, Wall 2.00 45.00 0.30 1.60 43.20
Top Slab 2.00 45.00 2.80 0.20 50.40
Control Building Floor 1 0.20 113.450 22.69
Deduct Cable Trench -1 50.75 0.60 0.20 -6.09
Cable Trench 1 50.75 0.60 30.45
Total 178.45
Plain Cement Concrete 1:1.5:3
3
3.3 (M20) in structure with 40mm m
gauge stone.
Powerhouse Footing 10 0.30 11.550 34.65
2 0.40 4.840 3.87
Control Building Footing 9 0.40 4.410 15.88
Machine Part 1 21.00 4.00 3.18 267.12
Deduct, Generator Duct -2 3.37 5.060 -34.10
Power House Floor 1 0.30 220.20 66.06
Deduct, Machine Part -1 0.30 84.00 -25.20
Total 328.27
Plain Cement Concrete 1:1.5:3
3.4 (M20) in structure with 20mm m3
gauge stone for beam and column.
Powerhouse Bottom Tie Beam 8 5.30 0.40 0.40 6.78
2 4.55 0.40 0.40 1.46
2 4.67 0.40 0.40 1.49
3 9 63
9.63 0 40
0.40 0 40
0.40 4 62
4.62
Powerhouse Plinth Tie Beam 8 5.30 0.40 0.40 6.78
2 4.55 0.40 0.40 1.46
2 4.67 0.40 0.40 1.49
Powerhouse Column upto Corebel 10 0.60 0.40 11.80 28.32
Corebel 10 0.40 0.24 0.95
Powerhouse Column upto Top 2 0.40 0.40 14.06 4.50
Column (Corebel to top) 10 0.40 0.30 2.25 2.70
Beam at Ele.5.3m 8 5.30 0.40 0.40 6.78
2 4.55 0.40 0.40 1.46
2 4.67 0.40 0.40 1.49
Beam at Corebel 8 5.30 0.40 0.80 13.57
Beam at Elevation 8.25 8 5.30 0.40 0.40 6.78
2 4.55 0.40 0.40 1.46
2 4.67 0.40 0.40 1.49
Top Beam 4 5.30 0.20 0.20 0.85
2 4.55 0.20 0.20 0.36
2 4.67 0.20 0.20 0.37
Powerhouse Lintel Over Window 8 5.30 0.40 0.15 2.54
2 4.55 0.40 0.15 0.55
2 4.67 0.40 0.15 0.56
Control Building Tie and Top Beam 18 3.40 0.30 0.30 5.51
12 4.88 0.30 0.30 5.27
Control Building Column 9 0.30 0.30 5.30 4.29
Total 113.91
25mm Cement Concrete Flooring in
2
3.7 1:1.5:3 cement sand mortar with m
20mm gauge stone
Power House Floor 1 220.20 220.20
Deduct, Machine Part -1 84.00 -84.00
Control Building Floor 1 113.450 113.45
Total 249.65
Providing, fixing and removing
3.8 m2
formwoks for Concreting Works.
Powerhouse Footing 10 15.20 0.10 15.20
10 11.75 0.30 35.25
2 10.40 0.10 2.08
2 8.80 0.40 7.04
Bottom Tie Beam 8 5.30 0.80 33.92
2 4.55 0.80 7.28
2 4.67 0.80 7.47

Pikhuwa Khola (Khawa) Small Hydropower Project 20/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
3 9.63 0.80 23.11
Plinth Tie Beam 8 5.30 0.80 33.92
2 4.55 0.80 7.28
2 4.67 0.80 7.47
Beam at Ele.5.3m and 8.25 16 5.30 1.20 101.76
4 4.55 1.20 21.84
4 4.67 1.20 22.42
Corebel Beam 8 5.30 2.00 84.80
Top Tie Beam 8 5.30 0.60 25.44
2 4.55 0.60 5.46
2 4.67 0.60 5.60
Column 10 3.00 9.70 291.00
2 1.20 9.70 23.28
Draft Tube Floor 1 50.00 2.58 129.00
Deduct Generator Duct -2 3.37 6.88 -46.37
Control Building Column 9 1.20 5.60 60.48
Beam 6 3.45 0.60 12.42
6 4.75 0.60 17.10
6 3.45 0.90 18.63
6 4.75 0.90 25.65
Tailrace Canal, Floor 2 45.00 0.40 36.00
Tailrace Canal, Wall 4 45.00 1.60 288.00
Top Slab 4 45.00 2.40 432.00
Total 1734.53
Reinforcement works for RCC
3.9 MT
Concrete.
Powerhouse 100Kg per Cubic meter of Concrete 62062.86
Total 62.06
Random Rubble Masonry in 1:4
4.3 m3
Cement and sand mortar
Powerhouse Wall upto Window Lintel 1 4.68 0.40 2.55 4.77
8 5.30 0.40 2.55 43.25
1 1.60 0.40 2.55 1.63
1 8.13 0.40 1.30 4.23
Retaining Wall At Powerhuse and
1 52.10 3.45 179.75
Switchyard
Total 233.63
Random Rubble Masonry in 1:6
4.4 m3
Cement and sand mortar
Foundation Partiation wall 8 5.30 0.40 3.96 67.16
2 4.55 0.40 3.96 14.41
2 4.67 0.40 3.96 14.79
Control Building 6 3.45 0.40 1.60 13.25
2 4.75 0.40 1.60 6.08
Total 115.699
4.5 Gabion Works m3
Gabion Retaining Wall at
1 100 6.00 600.00
Powerhouse for River Protection
Total 600.000
Block Masonry Work in
4.8 Superstructure in 1:4 cement and m3
sand mortar
Powerhouse Wall 8 5.30 0.20 6.20 52.58
2 4.55 0.20 6.20 11.28
2 4.67 0.20 6.20 11.58
Chuli Wall 2 0.20 11.15 4.46
Deduct,Window, W -9 2.40 0.20 1.80 -7.78
Rolling Shutter -1 3.40 0.20 1.40 -0.95
Ventilation -10 1.20 0.20 0.60 -1.44
Control Building Wall 9 3.60 0.20 3.40 22.03
3 4.75 0.20 3.40 9.69
Chuli Wall 1 0.20 13.96 2.79
Deduct Door, D -1 0.90 0.20 2.10 -0.38
Deduct Door, D1 -1 0.75 0.20 2.10 -0.32
Deduct,Window, W1 -6 1.80 0.20 1.35 -2.92
Total 100.638
12mm thick Cement Plaster in 1:4
5.1 m2
cement and sand mortar
Powerhouse Wall 2 64.46 9.70 1250.52

Pikhuwa Khola (Khawa) Small Hydropower Project 21/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
Chuli Wall 4 11.15 44.61
Deduct Window -9 2.40 1.80 -38.88
Rolling Shutter -1 4.55 4.10 -18.66
Ventilation -10 1.20 0.60 -7.20
Control Building Wall 2 42.65 3.40 290.02
1 19.20 3.40 65.28
Deduct Door, D -1 0.90 2.10 -1.89
Deduct Door, D1 -1 0.75 2.10 -1.58
Deduct,Window, W1 -6 1.80 1.35 -14.58
Ventilation 10 1.20 0.60 7.20
Total 1574.856
Wood works in Chaukhat of 3
6.1 m
Door/Window.
Door, D 1 5.10 0.10 0.10 0.05
Door, D1 1 4.95 0.10 0.10 0.05
Window W 9 14.40 0.10 0.10 1.30
Window W1 6 12.00 0.10 0.10 0.72
Ventilation V1 10 5.25 0.10 0.10 0.53
Total 2.64
2
6.2 1.5" thick Saalwood Door Shutter. m
Door D 1 0.90 2.10 1.89
Door D1 1 0.70 2.10 1.47
Total 3.36
6.3 Glass Shutter m2
Window W 9 2.40 1.80 38.88
Window W1 6 1.80 1.35 14.58
Ventilation V 10 1.20 0.60 7.20
Total 60 660
60.660
6.4 False Ceiling with 3 mm plywood m2
Control Building Room 1 113.45 113.45
Total 113.45
Two Coat Water Proof Cement
7.1 m2
Painting on plastered surface.
Powerhouse Wall 1 64.46 9.70 625.26
Chuli Wall 2 11.15 22.31
Deduct Window -9 2.40 1.80 -38.88
Rolling Shutter -1 4.55 4.10 -18.66
Ventilation -10 1.20 0.60 -7.20
Control Building Wall 2 42.65 3.40 290.02
1 19.20 3.40 65.28
Deduct Door, D -1 0.90 2.10 -1.89
Deduct Door, D1 -1 0.75 2.10 -1.58
Deduct,Window, W1 -6 1.80 1.35 -14.58
Ventilation 10 1.20 0.60 7.20
Total 927.288
One Coat Enamel Painting over
7.2 m2
One Coat Priming.
Door D 1 1.20 2.10 2.52
Door D1 1 0.75 2.10 1.58
Window W 9 2.40 1.80 38.88
Window W1 6 1.80 1.35 14.58
Ventilation V 10 1.20 0.60 7.20
Total 64.755
CGI Sheet Roofing works with
8.1 m2
supply of Materials complete.
Powerhouse 2 24.90 6.70 333.66
Conrol Building 2 12.25 6.70 164.15
Total 497.810
9.1 300 mm PVC Water Stopper rm
4 5.90 23.60
Total 23.60
Say 30.00
25mm thick Expansion Joint Board
9.2 m2
(Saltax Board)
1 30.00 0.30 9.00
Total 9.00
9.3 Joint Sealent rm

Pikhuwa Khola (Khawa) Small Hydropower Project 22/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
1 30.00 30.00
Total 30.00
Providing, fixing and removing Scafolding L.S 1.00
Total 1.00
Sanitary Works L.S 1.00
Total 1.00
Plumbing Works L.S 1.00
Total 1.00
Electrical Works L.S 1.00
Total 1.00
H. 33 kV SWITCHYARD AT PH & INTERCONNECTION
3
Earthwork Excavation m
Equipment Foundation, Gantry Tower 4 1.90 1.90 1.30 18.67
Disconnecting Switch 6 1.60 1.20 1.30 14.98
Potential Transformer 6 1.30 1.30 1.30 13.18
Current Transformer 7 1.30 1.30 1.30 15.38
LA/PI 6 1.30 1.30 1.30 13.08
Vaccum Circuit Breaker 2 3.50 1.95 1.30 17.75
Lightiming Mast 1 1.90 1.90 1.30 4.67
Transformer 1 4.60 4.00 1.30 23.92
Meterring Unit 2 1.60 1.20 1.30
Chainlink Fence Supporting Wall 1 45.00 0.60 0.60 16.20
Total 137.82
Earth Work in excavation in soft
rock or earth mixed with boulders
1.2 m3 Total 137.82
with lead upto 30m and lift upto
1.50m.
E/W in Backfilling by Ordinary Soil
i 15cm
in 15 thi
thick
k llayer and
d
1.6 m3
compaction with sprinkling of
water, haulage distance 10m.
10% of Excavation Total 13.78 10%
3
2.1 Dry Stone Soling m
Equipment Foundation, Gantry Tower 4 1.40 1.40 0.20 1.56
Disconnecting Switch 6 1.10 0.70 0.20 0.92
Potential Transformer 6 0.80 0.80 0.20 0.77
Current Transformer 7 0.80 0.80 0.20 0.90
LA/PI 6 0.80 0.80 0.20 0.76
Vaccum Circuit Breaker 2 1.52 1.43 0.20 2.60
Lightiming Mast 1 1.40 1.40 0.20 0.78
Metering Unit 2 1.10 0.70 0.20 0.15
Total 8.44
3.1 Plain Cement Concrete ([Link]) m3
Equipment Foundation, Gantry Tower 4 1.40 1.40 0.10 0.78
Disconnecting Switch 6 1.10 0.70 0.10 0.46
Potential Transformer 6 0.80 0.80 0.10 0.38
Current Transformer 7 0.80 0.80 0.10 0.45
LA/PI 6 0.80 0.80 0.10 0.38
Vaccum Circuit Breaker 2 1.52 1.43 0.10 1.30
Lightiming Mast 1 1.40 1.40 0.10 0.39
Metering Unit 2 1.10 0.70 0.10 0.08
Total 4.22

Pikhuwa Khola (Khawa) Small Hydropower Project 23/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
Plain Cement Concrete [Link] (M15)
3
3.2 in foundation with 40mm gauge m
stone.
Equipment Foundation, Gantry Tower 4 1.395 1.395 0.150 1.17
4 1.095 1.095 1.350 6.47
Disconnecting Switch 6 1.10 0.70 0.15 0.69
6 0.80 0.40 1.35 2.59
Potential Transformer 6 0.80 0.80 0.15 0.58
6 0.50 0.50 1.35 2.03
Current Transformer 7 0.80 0.80 0.15 0.67
7 0.50 0.50 1.35 2.36
LA/PI 6 0.80 0.80 0.15 0.58
6 0.50 0.50 1.35 2.03
Vaccum Circuit Breaker 2 2.515 1.43 0.20 1.44
2 2.215 1.13 1.35 6.76
Lightiming Mast 1 1.395 1.395 0.150 0.29
1 1.095 1.095 1.350 1.62
Metering Unit 2 1.10 0.70 0.15 0.23
2 0.80 0.40 1.35 0.86
Total Floor Concreting 2 0.15 162.59 48.78
Total 79.14
Providing, fixing and removing
3.8 m2
formwoks for Concreting Works.
Equipment Foundation, Gantry Tower 2 7.89 0.2 3.16
2 7.89 0.2 3.16
2 6.69 1.35 18.06
Disconnecting Switch 6 3.60 0.20 4.32
6 3.60 0.15 3.24
6 2 40
2.40 1 35
1.35 19 44
19.44
Potential Transformer 6 3.20 0.05 0.96
6 3.20 0.15 2.88
6 2.00 1.35 16.20
Current Transformer 7 3.20 0.05 1.12
7 3.20 0.15 3.36
7 2.00 1.35 18.90
LA/PI 6 3.180 0.050 0.95
6 3.180 0.200 3.82
6 1.980 1.350 16.04
Vaccum Circuit Breaker 2 7.89 0.05 0.79
2 7.89 0.2 3.16
2 6.69 1.35 18.06
Lightiming Mast 1 7.89 0.2 1.58
1 7.89 0.2 1.58
1 6.69 1.35 9.03
Metering Unit 2 3.60 0.20 1.44
2 3.60 0.15 1.08
2 2.40 1.35 6.48
Total 158.80
Reinforcement works for RCC
3.9 MT
Concrete.
Equipment Foundation, Gantry Tower 4 500.00 Kg 2000.00
Disconnecting Switch 6 400.00 Kg 2400.00
Potential Transformer 6 400.00 Kg 2400.00
Current Transformer 7 400.00 Kg 2800.00
LA/PI 6 300.00 Kg 1800.00
Vaccum Circuit Breaker 2 500.00 Kg 1000.00
Lightiming Mast 1 500.00 Kg 500.00
Total 12.90
Random Rubble Masonry in 1:4
4.3 m3
Cement and sand mortar
Transformer Supporting 2 4.00 2.00 1.00 16.00
Chainlink Fence Supporting Wall 1 45.00 0.40 0.85 15.30
Total 31.30
Fencing Around Camp Area 1 L.S 1.00
Total 1.00
I CAMPING FACILITIES
1.2 Earthwork Excavation m3
Staff Quarter 2 20.75 1.50 1.20 74.70
2 7.15 1.50 1.20 25.74

Pikhuwa Khola (Khawa) Small Hydropower Project 24/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
6 2.55 1.50 1.20 27.54
2 1.50 1.50 1.20 5.40
2 1.90 1.50 1.20 6.84
Office Building 2 19.10 1.50 1.20 68.76
5 3.90 1.50 1.20 35.10
Total 244.08
E/W in Backfilling by Ordinary Soil
1.6 m3 10% of Excavation Quantity 24.41
in 15cm thick layer
Total 24.41
2.1 Dry Stone Soling
Staff Quarter, Footing 1 79.10 1.30 0.20 20.57
Staff Quarter, Room 4 3.65 3.00 0.20 8.76
2 3.65 2.60 0.20 3.80
1 5.25 3.65 0.20 3.83
Verandah 1 20.40 1.18 0.20 4.81
Side Peti 1 63.40 0.40 0.20 5.07
Drain 1 67.00 1.05 0.20 14.07
Office Building, Footing 1 58.30 1.30 0.20 15.16
Room 4 5.00 4.00 0.20 16.00
Verandah 1 18.30 1.18 0.20 4.32
Side Peti 1 52.40 0.40 0.20 4.19
Drain 1 56.00 1.05 0.20 11.76
Total 112.34
3.1 Plain Cement Concrete ([Link]) m3
Staff Quarter, Footing 1 79.10 1.30 0.10 10.28
Office Building, Footing 1 58.30 1.30 0.10 7.58
Total 17.86
3.2 Plain Cement Concrete ([Link]) m3
St ff Quarter,
Staff Q t Room R 4 3 65
3.65 3 00
3.00 0 20
0.20 8 76
8.76
2 3.65 2.60 0.20 3.80
1 5.25 3.65 0.20 3.83
Verandah 1 20.40 1.18 0.20 4.81
Staff Quarter, Side Peti 1 62.60 0.40 0.20 5.01
Staff Quarter, Drain 1 67.00 Area 0.26 17.42
Lintel over Door and window 1 54.55 0.40 0.20 4.36
Office Room 4 5.00 4.00 0.20 16.00
Verandah 1 18.30 1.18 0.20 4.32
Office, Side Peti 1 51.60 0.40 0.20 4.13
Office, Drain 1 56.00 Area 0.26 14.56
Lintel over Door and window 1 46.00 0.40 0.20 3.68
Total 90.68
25mm Cement Concrete Flooring
3.7 in 1:1.5:3 cement sand mortar with m2
20mm gauge stone
Staff Quarter, Room 4 3.65 3.00 43.80
2 3.65 2.60 18.98
1 5.25 3.65 19.16
Verandah 1 20.40 1.18 24.07
Room 4 5.00 4.00 80.00
Verandah 1 18.30 1.18 21.59
Total 207.61
Providing, fixing and removing
3.8 m2
formwoks for Concreting Works.
Staff Quarter, Footing 4 20.55 0.10 8.22
4 6.95 0.10 2.78
10 2.75 0.10 2.75
1 5.35 0.10 0.54
1 11.75 0.10 1.18
1 6.40 0.10 0.64
4 6.95 0.10 2.78
2 2.10 0.10 0.42
2 1.70 0.10 0.34
Verandah 1 19.20 0.20 3.84
Drain 1 67.00 2.30 154.10
Lintel over Door and window 1 109.10 0.20 21.82
Office footing 4 18.90 0.10 7.56
2 6.70 0.10 1.34
8 4.10 0.10 3.28
Verandah 1 18.00 0.20 3.60

Pikhuwa Khola (Khawa) Small Hydropower Project 25/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
Drain 1 56.00 2.30 128.80
Lintel over Door and window 1 92.00 0.20 18.40
Total 362.38
Reinforcement works for RCC
3.10 MT
Concrete.
Reinforcement at Lintel Beam 5.0 Kg per meter 502.75
Say 1.00
3
4.2 Stone Masonry in mud mortar m
1 81.50 0.90 0.45 33.01 90 cm wall
Staff Quarter, Below Plinth level 1 83.30 0.60 0.45 22.49 60 cm wall
1 84.20 0.45 0.60 22.73 45 cm wall
2 19.65 0.40 3.00 47.16 40 cm wall
Staff Quarter, Super Structure 1 10.85 0.40 3.00 13.02 ,,
7 3.65 0.40 3.00 30.66 ,,
1 6.80 0.40 3.00 8.16 ,,
1 5.25 0.40 3.00 6.30 ,,
2 1.65 0.40 3.00 3.96 ,,
8 0.40 Area 2.78 8.89 ,,
V Wall CC to FF, 22 to 44 1 15.20 0.27 4.15
1 6.00 0.27 1.64
-6 0.90 0.40 2.10 -4.54
Deduct, Door D1 -4 0.75 0.40 2.10 -2.52
Door D2 -10 1.80 0.40 1.35 -9.72
Window W1 -2 1.10 0.40 1.35 -1.19
Window W2 -4 0.60 0.40 0.45 -0.43
Ventilation V 1 59.50 0.90 0.45 24.10 90 cm wall
Office Building, Below Plinth Level 1 60.40 0.60 0.45 16.31 60 cm wall
1 60.85 0.50 0.60 18.26 45 cm wall
2 18 00
18.00 0 40
0.40 3 00
3.00 43 20
43.20 40 cm wall
Office Building, Super Structure 5 5.00 0.40 3.00 30.00 ,,
1 4.00 0.40 3.00 4.80 ,,
1 0.40 Area 3.57 1.43 ,,
V Wall AA to EE, 1 18.00 0.40 0.19 1.33
Wall 22 -4 0.90 0.40 2.10 -3.02
Deduct, Door D1 -1 0.75 0.40 2.10 -0.63
Door D2 -7 1.80 0.40 1.35 -6.80
Window W1 -2 0.60 0.40 0.45 -0.22
Ventilation V Total 312.52
4.5 Gabion Works m3
Gabion Retaining Wall at
1 70 6.00 420.00
Powerhouse for River Protection
Total 420.000
5.1 12mm thick Cement Plaster 1:4 c/m m2
Staff Quarter 14 3.65 3.00 153.30
8 3.00 3.00 72.00
4 2.60 3.00 31.20
4 5.25 3.00 63.00
4 1.65 3.00 19.80
Deduct, Door D1 -6 0.90 2.10 -11.34
Door D2 -4 0.75 2.10 -6.30
Window W1 -10 1.80 1.35 -24.30
Window W2 -2 1.10 1.35 -2.97
Ventilation V -4 0.60 0.45 -1.08
Office Building, Wall 8 5.40 3.00 129.60
10 4.00 3.00 120.00
Deduct, Door D1 -4 0.90 2.10 -7.56
Door D2 -1 0.75 2.10 -1.58
Window W1 -7 1.80 1.35 -17.01
Ventilation V -2 0.60 0.45 -0.54
Total 516.225
2
5.2 Cement Pointing Work in 1:3 c/m m
Staff Quarter, Outer Wall 1 19.65 3.00 58.95
1 10.85 3.00 32.55
1 6.80 3.00 20.40
1 14.00 3.00 42.00
Wall FF,44 2 2.78 5.55
Wall 22 1 15.20 0.23 3.42

Pikhuwa Khola (Khawa) Small Hydropower Project 26/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
wall BB 1 6.00 0.23 1.35
Deduct, Door D1 -6 0.90 2.10 -11.34
Door D2 -1 0.75 2.10 -1.58
Window W1 -10 1.80 1.35 -24.30
Window W2 -2 1.10 1.35 -2.97
Ventilation V -4 0.60 0.45 -1.08
Office Building, Wall 2 18.00 3.00 108.00
2 5.80 3.00 34.80
V Wall 2 3.57 7.14
Wall 22 1 17.20 0.19 3.18
Deduct, Door D1 -4 0.90 2.10 -7.56
Window W1 -7 1.80 1.35 -17.01
Ventilation V -2 0.60 0.45 -0.54
Total 250.971
Wood works in Chaukhat of
6.1 m3
Door/Window.
Staff Quarter, Door D1 6 5.10 0.10 0.10 0.31
Door D2 4 4.95 0.10 0.10 0.20
Window W1 10 10.80 0.10 0.10 1.08
Window W2 2 7.35 0.10 0.10 0.15
Ventilation V 4 2.10 0.10 0.10 0.08
Office, Door D1 4 5.10 0.10 0.10 0.20
Door D2 1 4.95 0.10 0.10 0.05
Window W1 7 10.80 0.10 0.10 0.76
Ventilation V 2 2.10 0.10 0.10 0.04
Total 2.867
6.2 1.5" thick Saalwood Door Shutter. m2
Staff Quarter Door,
Door D1 6 2 10
2.10 0 90
0.90 11.34
11 34
Door, D2 4 2.10 0.75 6.30
Office Door, D1 4 2.10 0.90 7.56
Door, D2 1 2.10 0.75 1.58
Total 26.775
6.3 Glass Shutter for Windows. m2
Staff Quarter, Window W1 10 1.80 1.35 24.30
Window W2 2 1.10 1.35 2.97
Ventilation V 4 0.60 0.45 1.08
Office,Window W1 7 1.80 1.35 17.01
Ventilation V 2 0.60 0.45 0.54
Total 45.900
2
6.4 False Ceiling with 3 mm plywood m
Staff Quarter, Room 4 3.65 3.00 43.80
1 5.25 3.65 19.16
2 3.65 2.60 18.98
Verandah 1 22.00 1.20 26.40
Office Building, Room 4 5.00 4.00 80.00
Verandah 1 18.00 1.20 21.60
Total 209.94
Local Wood for Roof Truss m3
Staff Quarter, rafter 7 7.10 0.10 0.10 0.50
1 10.00 0.10 0.10 0.10
Purlin 8 26.00 0.08 0.08 1.17
Tie 7 7.45 0.10 0.10 0.52
Office Building, Rafter 4 8.50 0.10 0.10 0.34
Purlin 8 20.00 0.08 0.08 0.90
Tie 4 8.80 0.10 0.10 0.35
Total 3.88
Two Coat Water Proof Cement
7.1 m2
Painting on plastered surface.
Same as Plastered Quantity 516.23
Total 516.225
One Coat Enamel Painting over
7.2 m2
One Coat Priming.
Staff Quarter, Door D1 6 0.90 2.10 11.34
Door D2 4 0.75 2.10 6.30
Window W1 10 1.80 1.35 24.30
Window W2 2 1.10 1.35 2.97
Ventilation V 4 0.60 0.45 1.08

Pikhuwa Khola (Khawa) Small Hydropower Project 27/28

Feasibility Study Report, 2012 Estimates of Quantities

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
Estimates of Quantities
Annex: C-04
Ref Area
Description of Work Unit No. L B H 2 Quantity Remarks
No (m )
Office, Door D1 4 0.90 2.10 7.56
Door D2 1 0.75 2.10 1.58
Window W1 7 1.80 1.35 17.01
Ventilation V 2 0.60 0.45 0.54
Total 72.675
CGI Sheet Roofing works with
8.1 m2
supply of Materials complete.
Staff Quarter 1 Area 198.54 198.54
Office Building 1 Area 174.24 174.24
Add 10% for Sloping 37.28
Total 410.06
Providing, fixing and removing
L.S 1.00
Scafolding
Total 1.00
Fencing Around Camp Area L.S 1.00
Total 1.00
Sanitary Works L.S 1.00
Total 1.00
Plumbing Works L.S 1.00
Total 1.00
Electrical Works L.S 1.00
Total 1.00
K. ACCESS ROAD
Earthwork Excavation m3
Roadwork Excavation 1 825.00 6.00 4950.0
Total 4950.00
1.2 Earthwork Excavation in Common
Material including disposal upto
m3 9 0 00 60%
2970.00 %
10m lead and 1.5m lift

1.3 Earth Work in excavation in

boulder mix soil including disposal
m3 990.00 20%
upto 10m lead and 1.5m lift

1.4 Earth Work in excavation in hard

rock without blasting including
m3 990.00 20%
disposal upto 10m lead and 1.5m
lift
Random Rubble Masonry in 1:4
4.3 m3
Cement and sand mortar
Retaining Structure 1 100.00 6.00 600.00
Total 600.00
Stone filled Wire Crate (Gabion
4.5 m3
Works)
Retaining Structure 1 200.00 10.00 2000.00
Total 2000.00

Pikhuwa Khola (Khawa) Small Hydropower Project 28/28

Feasibility Study Report, 2012 BOQ of Civil Works

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
BOQ of Civil Works
Annex C-05
Item Rate Amount
S.N. Ref Description of Items Unit Quantity Remarks
(IRs) (IRs.)
A HEADWORKS
A1 Pikhuwa Khola Diversion Weir
1 1.1 Site Clearance m2 3150.00 123.20 388,080.00
1.3 Earth Work in excavation in boulder mix soil
3
2 including disposal upto 10m lead and 1.5m m 1080.00 504.41 544,764.53
lift
1.4 Earth Work in excavation in hard rock
3
3 without blasting including disposal upto 10m m 1080.00 1,586.20 1,713,096.00
lead and 1.5m lift
1.5 Earth Work in excavation in sallow water
3
4 foundation including disposal upto 10m lead m 540.00 793.10 428,274.00
and 1.5m lift
E/W in Backfilling by River Gravel with
3
5 1.7 compaction with sprinkling of water, haulage m 270.00 440.61 118,965.35
distance 10m.
3
6 2.1 Dry Stone Solling m 179.36 800.81 143,633.21
7 2.2 Boulder Riprap (upto 1.0m Dia. Boulder) m3 482.63 1,997.94 964,255.61
2.3 20 cm th. Hard Stone Lining 1:3 Cement
8 m2 215.00 1,796.71 386,293.23
mortar
Plain Cement Concrete ([Link]) in foundation
9 3.1 m3 89.68 8,700.51 780,261.78
with 40mm gauge stone.
3.2 Plain Cement Concrete [Link] (M15) in
10 m3 1081.81 9,177.71 9,928,542.74
foundation with 40mm gauge stone.
Providing, fixing and removing formwoks for
11 3.8 m2 627.95 931.03 584,642.84
Concreting Works.
12 3.9 Reinforcement works for RCC Concrete. MT 70.32 97,147.91 6,831,212.84

13
4.3 Random Rubble Masonry in 1:4 Cement and m3 525.00 4,376.53 2,297,677.23
sand mortar
14
4.4 Random Rubble Masonry in 1:6 Cement and m3 172.50 4,070.23 702,115.03
sand mortar
Sub Total 25,811,814.41
A2 Pikhuwa Khola Intake

1 1.1 Site Clearance m2 375.00 123.20 46,200.00

1.3 Earth Work in excavation in boulder mix soil
3
2 including disposal upto 10m lead and 1.5m m 768.00 504.41 387,388.11
lift
1.4 Earth Work in excavation in hard rock
3 without blasting including disposal upto 10m m3 768.00 1,586.20 1,218,201.60
lead and 1.5m lift
1.5 Earth Work in excavation in sallow water
4 foundation including disposal upto 10m lead m3 384.00 793.10 304,550.40
and 1.5m lift
E/W in Backfilling by River Gravel with
5 1.7 compaction with sprinkling of water, haulage m3 192.00 440.61 84,597.59
distance 10m.
3
6 2.1 Dry Stone Solling m 46.21 800.81 37,005.41
2.3 20 cm th. Hard Stone Lining 1:3 Cement 2
7 m 18.00 1,796.71 32,340.83
mortar
Plain Cement Concrete ([Link]) in foundation 3
8 3.1 m 23.11 8,700.51 201,025.29
with 40mm gauge stone.
Plain Cement Concrete 1:1.5:3 (M20) in 3
9 3.3 m 397.27 11,424.78 4,538,733.36
structure with 40mm gauge stone.
Providing, fixing and removing formwoks for 2
10 3.8 m 808.06 931.03 752,335.11
Concreting Works.
11 3.9 Reinforcement works for RCC Concrete. MT 31.78 97,147.91 3,087,523.84
Sub Total 10,689,901.54

Pikhuwa Khola (Khawa) Small Hydropower Project 1/10

Feasibility Study Report, 2012 BOQ of Civil Works

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
BOQ of Civil Works
Annex C-05
Item Rate Amount
S.N. Ref Description of Items Unit Quantity Remarks
(IRs) (IRs.)
A3 Pikhuwa Khola Gravel Trap/Spillway
1 1.1 Site Clearance m2 205.00 123.20 25256.00
Earth Work in excavation in soft rock or earth
3
2 1.2 mixed with boulders with lead upto 30m and m 1458.16 222.07 323811.12
lift upto 1.50m.
Earth Work in excavation in medium rock or
3
3 1.3 earth mixed with boulders with lead upto 30m m 729.08 504.41 367756.91
and lift upto 1.50m.
Earth Work in excavation in hard rock by
3
4 1.4 blasting with lead upto 30m and lift upto m 1458.16 1,586.20 2312936.56
1.50m.
E/W in Backfilling by Ordinary Soil in 15cm
3
5 1.6 thick layer and compaction with sprinkling of m 364.54 158.62 57823.41
water, haulage distance 10m.
3
6 2.1 Dry Stone Solling m 43.49 800.81 34827
7 2.2 Boulder Riprap (upto 1.0m Dia. Boulder) m3 14.00 1,997.94 27,971.15
Plain Cement Concrete ([Link]) in foundation
8 3.1 m3 21.75 8,700.51 189193
with 40mm gauge stone.
Plain Cement Concrete 1:1.5:3 (M20) in 3
9 3.3 m 275.61 11,424.78 3148743
structure with 40mm gauge stone.
Providing, fixing and removing formwoks for
10 3.8 m2 754.04 931.03 702035
Concreting Works.
11 3.9 Reinforcement works for RCC Concrete. MT 24.80 97,147.91 2409713

12
4.3 Random Rubble Masonry in 1:4 Cement and m3 44.00 4,376.53 192,567.23
sand mortar
13 9.1 300 mm PVC Water Stopper rm 30.00 316.64 9499
25mm thick Expansion Joint Board (Saltax 2
14 9.2 m 9.00 1,147.41 10327
Board)
15 9.3 Joint Sealent rm 30.00 572.55 17177
Sub Total 9,829,635.48
A4 Pikhuwa Khola Connecting Canal
2
1 1.1 Site Clearance m 513.00 123.20 63201.60
Earth Work in excavation in soft rock or earth
3
2 1.2 mixed with boulders with lead upto 30m and m 865.80 222.07 192266.47
lift upto 1.50m.
Earth Work in excavation in medium rock or
3 1.3 earth mixed with boulders with lead upto 30m m3 865.80 504.41 436719.56
and lift upto 1.50m.
Earth Work in excavation in hard rock by
4 1.4 blasting with lead upto 30m and lift upto m3 432.90 1,586.20 686665.98
1.50m.
E/W in Backfilling by Ordinary Soil in 15cm
5 1.6 thick layer and compaction with sprinkling of m3 216.45 158.62 34333.30
water, haulage distance 10m.
3
6 2.1 Dry Stone Solling m 61.20 800.81 49010
Plain Cement Concrete ([Link]) in foundation 3
7 3.1 m 27.00 8,700.51 234914
with 40mm gauge stone.
3.2 Plain Cement Concrete [Link] (M15) in
8 m3 203.40 9,177.71 1866747
foundation with 40mm gauge stone.
Providing, fixing and removing formwoks for
9 3.8 m2 885.60 931.03 824524
Concreting Works.
10 3.9 Reinforcement works for RCC Concrete. MT 16.27 97,147.91 1580791
11 9.1 300 mm PVC Water Stopper rm 100.00 316.64 31664
25mm thick Expansion Joint Board (Saltax 2
12 9.2 m 30.00 1,147.41 34422
Board)
13 9.3 Joint Sealent rm 100.00 572.55 57255
Sub Total 6,092,512.66

Pikhuwa Khola (Khawa) Small Hydropower Project 2/10

Feasibility Study Report, 2012 BOQ of Civil Works

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
BOQ of Civil Works
Annex C-05
Item Rate Amount
S.N. Ref Description of Items Unit Quantity Remarks
(IRs) (IRs.)
A5 Pikhuwa Khola Desander
1 1.1 Site Clearance m2 150.00 123.20 18480.00
Earth Work in excavation in soft rock or earth
3
2 1.2 mixed with boulders with lead upto 30m and m 5904.00 222.07 1311089.47
lift upto 1.50m.
Earth Work in excavation in medium rock or
3
3 1.3 earth mixed with boulders with lead upto 30m m 3936.00 504.41 1985364.06
and lift upto 1.50m.
E/W in Backfilling by Ordinary Soil in 15cm
3
4 1.6 thick layer and compaction with sprinkling of m 984.00 158.62 156082.08
water, haulage distance 10m.
3
5 2.1 Dry Stone Solling m 235.33 800.81 188452.94
Plain Cement Concrete ([Link]) in foundation 3
6 3.1 m 117.66 8,700.51 1023736.95
with 40mm gauge stone.
3.2 Plain Cement Concrete [Link] (M15) in 3
m 195.05 9,177.71 1790072.08
foundation with 40mm gauge stone.
Plain Cement Concrete 1:1.5:3 (M20) in
7 3.3 m3 991.28 11,424.78 11325109.18
structure with 40mm gauge stone.
Providing, fixing and removing formwoks for
8 3.8 m2 2958.77 931.03 2754711.95
Concreting Works.
9 3.9 Reinforcement works for RCC Concrete. MT 94.91 97,147.91 9219892.72

10
4.3 Random Rubble Masonry in 1:4 Cement and m3 580.00 4,376.53 2538386.27
sand mortar
11 9.1 300 mm PVC Water Stopper rm 250.00 316.64 79158.75
25mm thick Expansion Joint Board (Saltax 2
12 9.2 m 75.00 1,147.41 86055.75
Board)
13 9.3 Joint Sealent rm 250.00 572.55 143137.50
Sub Total 32,619,729.71
A6 Sera Khola Diversion Weir
1 1.1 Site Clearance m2 700.00 123.20 86,240.00
1.3 Earth Work in excavation in boulder mix soil
3
2 including disposal upto 10m lead and 1.5m m 76.80 504.41 38,738.81
lift
1.4 Earth Work in excavation in hard rock
3 without blasting including disposal upto 10m m3 76.80 1,586.20 121,820.16
lead and 1.5m lift
1.5 Earth Work in excavation in sallow water
4 foundation including disposal upto 10m lead m3 38.40 793.10 30,455.04
and 1.5m lift
E/W in Backfilling by River Gravel with
3
5 1.7 compaction with sprinkling of water, haulage m 19.20 440.61 8,459.76
distance 10m.
6 2.1 Dry Stone Solling m3 60.85 800.81 48,729.27
7 2.2 Boulder Riprap (upto 1.0m Dia. Boulder) m3 140.00 1,997.94 279,711.55
2.3 20 cm th. Hard Stone Lining 1:3 Cement
8 m2 107.80 1,796.71 193,685.63
mortar
Plain Cement Concrete ([Link]) in foundation 3
9 3.1 m 30.43 8,700.51 264,713.03
with 40mm gauge stone.
3.3 Plain Cement Concrete 1:1.5:3 (M20) in 3
10 m 318.16 11,424.78 3,634,901.96
structure with 40mm gauge stone.
Providing, fixing and removing formwoks for 2
11 3.8 m 158.70 931.03 147,750.45
Concreting Works.
12 3.9 Reinforcement works for RCC Concrete. MT 20.68 97,147.91 2,009,054.51
4.3 Random Rubble Masonry in 1:4 Cement and 3
13 m 117.20 4,376.53 512,911.58
14 4.4 Random Rubble Masonry in 1:6 Cement and m3 52.02 4,070.23 211,713.12
15 4.5 Gabion Work m3 24.10 2449.79 59,039.84
Sub Total 7,647,924.71

Pikhuwa Khola (Khawa) Small Hydropower Project 3/10

Feasibility Study Report, 2012 BOQ of Civil Works

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
BOQ of Civil Works
Annex C-05
Item Rate Amount
S.N. Ref Description of Items Unit Quantity Remarks
(IRs) (IRs.)
A7 Sera Khola Intake, Gravel Trap and Desander
1 1.1 Site Clearance m2 3937.50 123.20 485,100.00
1.2 Earthwork Excavation in Common Material
3
2 including disposal upto 10m lead and 1.5m m 1968.75 222.07 437,196.38
lift
1.3 Earth Work in excavation in boulder mix soil
3
3 including disposal upto 10m lead and 1.5m m 1181.25 504.41 595,836.20
lift
1.4 Earth Work in excavation in hard rock
4 without blasting including disposal upto 10m 787.50 1,586.20 1,249,132.50
lead and 1.5m lift
1.6 E/W in Backfilling by Ordinary Soil in 15cm
3
5 thick layer and compaction with sprinkling of m 393.75 158.62 62,456.63
water, haulage distance 10m.
3
6 2.1 Dry Stone Solling m 113.87 800.81 91,186.59
Plain Cement Concrete ([Link]) in foundation
7 3.1 m3 56.93 8,700.51 495,354.86
with 40mm gauge stone.
3.3 Plain Cement Concrete 1:1.5:3 (M20) in
8 m3 315.49 11,424.78 3,604,346.39
structure with 40mm gauge stone.
Providing, fixing and removing formwoks for 2
9 3.8 m 1134.68 931.03 1,056,425.74
Concreting Works.
10 3.9 Reinforcement works for RCC Concrete. MT 25.24 97,147.91 2,451,896.71
11
4.3 Random Rubble Masonry in 1:4 Cement and m3 141.20 4,376.53 617,965.76
sand mortar
4.4 Random Rubble Masonry in 1:6 Cement and 3
12 m 141.20 4,070.23 574,716.77
sand mortar
13 9.1 300 mm PVC Water Stopper rm 100.00 316.64 31,663.50
14
9.2 25mm thick Expansion Joint Board (Saltax m2 27.30 1,147.41 31,324.29
Board)
15 9.3 Joint Sealent rm 100.00 572.55 57,255.00
Sub Total 11,841,857.32
Total 104,533,375.82
B. HEADRACE ALIGNMENT
B1 ALIGNMENT (PIKHUWA)
1 1.1 Site Clearance m2 7776.00 123.20 958,003.20
Earthwork Excavation in Common Material
3
2 1.2 including disposal upto 10m lead and 1.5m m 15918.17 222.07 3,534,916.62
lift
Earth Work in excavation in boulder mix soil
3 1.3 including disposal upto 10m lead and 1.5m m3 15918.17 504.41 8,029,310.61
lift
Earth Work in excavation in hard rock
3
4 1.4 without blasting including disposal upto 10m m 7959.09 1,586.20 12,624,702.21
lead and 1.5m lift
E/W in Backfilling by Ordinary Soil in 15cm
3
5 1.6 thick layer and compaction with sprinkling of m 7181.90 158.62 1,139,193.73
water, haulage distance 10m.
Random Rubble Masonry in 1:4 Cement and 3
6 4.3 m 1036.80 4,376.53 4,537,584.29
sand mortar
3
7 4.5 Gabion Works m 233.28 2,449.79 571,486.01
Sub Total 31,395,196.67

Pikhuwa Khola (Khawa) Small Hydropower Project 4/10

Feasibility Study Report, 2012 BOQ of Civil Works

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
BOQ of Civil Works
Annex C-05
Item Rate Amount
S.N. Ref Description of Items Unit Quantity Remarks
(IRs) (IRs.)
B2 ALIGNMENT (SERA)
1 1.1 Site Clearance m2 1804.00 123.20 222,252.80
Earthwork Excavation in Common Material
3
2 1.2 including disposal upto 10m lead and 1.5m m 2987.60 222.07 663,451.23
lift
Earth Work in excavation in boulder mix soil
3
3 1.3 including disposal upto 10m lead and 1.5m m 2987.60 504.41 1,506,982.08
lift
Earth Work in excavation in hard rock
3
4 1.4 without blasting including disposal upto 10m m 1493.80 1,586.20 2,369,468.68
lead and 1.5m lift
E/W in Backfilling by Ordinary Soil in 15cm
3
5 1.6 thick layer and compaction with sprinkling of m 1145.99 158.62 181,777.09
water, haulage distance 10m.
Random Rubble Masonry in 1:4 Cement and 3
6 4.3 m 360.80 4,376.53 1,579,051.32
sand mortar
7 4.5 Gabion Works m3 811.80 2,449.79 1,988,736.04
Sub Total 8,511,719.25
B3 SADDLE SUPPORT FOR 1.98 M DIA. PIPE
1.3 Earth Work in excavation in boulder mix soil
1 including disposal upto 10m lead and 1.5m m3 1076.53 504.41 543,014.22
lift
E/W in Backfilling by Ordinary Soil in 15cm
2 1.6 thick layer and compaction with sprinkling of m3 107.653 158.62 17,075.92
water, haulage distance 10m.
3 2.1 Dry Stone Solling m3 216.22 800.81 173,147.85
Plain Cement Concrete ([Link]) in foundation 3
4 3.1 m 108.11 8,700.51 940,594.79
with 40mm gauge stone.
Plain Cement Concrete [Link] (M15) in
5 3.2 m3 297.90 9,177.71 2,734,018.96
foundation with 40mm gauge stone.
Providing, fixing and removing formwoks for
6 3.8 m2 967.88 931.03 901,125.53
Concreting Works.
7 3.9 Reinforcement works for RCC Concrete. MT 11.92 97,147.91 1,157,605.19
8
4.3 Random Rubble Masonry in 1:4 Cement and m3 966.42 4,376.53 4,229,564.25
sand mortar
Sub Total 10,696,146.70
B4 SADDLE SUPPORT FOR 0.78 M DIA. PIPE
1.3 Earth Work in excavation in boulder mix soil
3
1 including disposal upto 10m lead and 1.5m m 348.99 504.41 176,032.08
lift
E/W in Backfilling by Ordinary Soil in 15cm
2 1.6 thick layer and compaction with sprinkling of m3 34.899 158.62 5,535.60
water, haulage distance 10m.
3
3 2.1 Dry Stone Solling m 56.78 800.81 45,473.17
Plain Cement Concrete ([Link]) in foundation 3
4 3.1 m 28.39 8,700.51 247,024.89
with 40mm gauge stone.
Plain Cement Concrete [Link] (M15) in 3
5 3.2 m 32.32 9,177.71 296,653.08
foundation with 40mm gauge stone.
Providing, fixing and removing formwoks for 2
6 3.8 m 199.29 931.03 185,545.78
Concreting Works.
7 3.9 Reinforcement works for RCC Concrete. MT 1.29 97,147.91 125,605.25
8
4.3 Random Rubble Masonry in 1:4 Cement and m3 192.47 4,376.53 842,328.47
sand mortar
Sub Total 1,924,198.34
B5 SIMPLE SUPPORT FOR 1.98 M DIA. PIPE
1.3 Earth Work in excavation in boulder mix soil
1 including disposal upto 10m lead and 1.5m m3 273.00 504.41 137,704.37
lift
2 2.1 Dry Stone Solling m3 36.40 800.81 29,149.47
Plain Cement Concrete ([Link]) in foundation 3
3 3.1 m 18.20 8,700.51 158,349.29
with 40mm gauge stone.
Plain Cement Concrete [Link] (M15) in
4 3.2 m3 40.32 9,177.71 370,045.43
foundation with 40mm gauge stone.
Providing, fixing and removing formwoks for
5 3.8 m2 186.20 931.03 173,358.54
Concreting Works.
6 3.9 Reinforcement works for RCC Concrete. MT 1.61 97,147.91 156,680.15
Sub Total 1,025,287.25

Pikhuwa Khola (Khawa) Small Hydropower Project 5/10

Feasibility Study Report, 2012 BOQ of Civil Works

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
BOQ of Civil Works
Annex C-05
Item Rate Amount
S.N. Ref Description of Items Unit Quantity Remarks
(IRs) (IRs.)

B6 ANCHOR BLOCK FOR 1.98 M DIA. PIPE

1.3 Earth Work in excavation in boulder mix soil
1 including disposal upto 10m lead and 1.5m m3 1924.09 504.41 970,530.87
lift
3
2 2.1 Dry Stone Solling m 182.40 800.81 146,069.32
Plain Cement Concrete ([Link]) in foundation 3
3 3.1 m 91.20 8,700.51 793,495.47
with 40mm gauge stone.
Plum Cement Concrete [Link] (M15) in
4 3.6 m3 1552.10 6,806.74 10,564,712.34
foundation with 40 mm gauge stone
Providing, fixing and removing formwoks for
5 2.8 m2 1996.97 931.03 1,859,246.65
Concreting Works.
6 2.9 Reinforcement works for RCC Concrete. MT 54.32 97,147.91 5,277,399.67
Sub Total 19,611,454.31
B7 ANCHOR BLOCK FOR 0.78 M DIA. PIPE
1.3 Earth Work in excavation in boulder mix soil
1 including disposal upto 10m lead and 1.5m m3 517.91 504.41 261,241.48
lift
2 2.1 Dry Stone Solling m3 59.02 800.81 47,265.04
Plain Cement Concrete ([Link]) in foundation 3
3 3.1 m 29.51 8,700.51 256,758.91
with 40mm gauge stone.
Plum Cement Concrete [Link] (M15) in 3
4 3.6 m 306.77 6,806.74 2,088,134.68
foundation with 40 mm gauge stone
Providing, fixing and removing formwoks for
5 3.8 m2 572.55 931.03 533,063.57
Concreting Works.
6 3.9 Reinforcement works for RCC Concrete. MT 12.27 97,147.91 1,192,100.20
Sub Total 4,378,563.89
Total 77,542,566.42
C. SURGE TANK
1 1.1 Site Clearance m2 542.000 123.20 66,774.40
Earthwork Excavation in Common Material
3
2 1.2 including disposal upto 10m lead and 1.5m m 1991.604 222.07 442,271.52
lift
Earth Work in excavation in boulder mix soil
3 1.3 including disposal upto 10m lead and 1.5m m3 1991.604 504.41 1,004,588.16
lift
Earth Work in excavation in hard rock
4 1.4 without blasting including disposal upto 10m m3 995.802 1,586.20 1,579,541.13
lead and 1.5m lift
E/W in Backfilling by Ordinary Soil in 15cm
5 1.6 thick layer and compaction with sprinkling of m3 497.901 158.62 78,977.06
water, haulage distance 10m.
6 2.1 Dry Stone Solling m3 73.995 800.81 59,256.12
Plain Cement Concrete ([Link]) in foundation
7 3.1 m3 36.998 8,700.51 321,898.27
with 40mm gauge stone.
Plain Cement Concrete [Link] (M15) in 3
8 3.2 m 278.614 9,177.71 2,557,035.29
foundation with 40mm gauge stone.
Plain Cement Concrete 1:1.5:3 (M20) in 3
9 3.3 m 357.729 11,424.78 4,086,977.78
structure with 40mm gauge stone.
Plain Cement Concrete 1:1.5:3 (M20) in 3
10 3.4 m 452.596 11,566.68 5,235,030.60
structure with 20mm gauge stone
Providing, fixing and removing formwoks for 2
11 3.8 m 1861.804 931.03 1,733,403.28
Concreting Works.
12 3.9 Reinforcement works for RCC Concrete. MT 81.033 97,147.91 7,872,139.01
Random Rubble Masonry in 1:4 Cement and 3
13 4.3 m 98.70 4,376.53 431,963.32
sand mortar
12mm thick Cement Plaster in 1:4 cement 2
14 5.1 m 644.89 217.15 140,038.48
and sand mortar
CGI Sheet Roofing works with supply of 2
15 8.1 m 364.306 967.53 352,475.90
Materials complete.
16 Application of Water Proofing Compound L.S. 500,000.00
17 Providing, fixing and removing Scafolding L.S. 1,000,000.00
Total 27,462,370.32

Pikhuwa Khola (Khawa) Small Hydropower Project 6/10

Feasibility Study Report, 2012 BOQ of Civil Works

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
BOQ of Civil Works
Annex C-05
Item Rate Amount
S.N. Ref Description of Items Unit Quantity Remarks
(IRs) (IRs.)

D. PENSTOCK ALIGNMENT
D1 ALIGNMENT
1 1.1 Site Clearance m2 1068.00 123.20 131,577.60
Earthwork Excavation in Common Material
3
2 1.2 including disposal upto 10m lead and 1.5m m 1306.00 222.07 290,020.59
lift
Earth Work in excavation in boulder mix soil
3 1.3 including disposal upto 10m lead and 1.5m m3 2612.00 504.41 1,317,522.09
lift
Earth Work in excavation in hard rock
4 1.4 without blasting including disposal upto 10m m3 2612.00 1,586.20 4,143,151.23
lead and 1.5m lift
E/W in Backfilling by Ordinary Soil in 15cm
5 1.6 thick layer and compaction with sprinkling of m3 653.00 158.62 103,578.78
water, haulage distance 10m.
Random Rubble Masonry in 1:4 Cement and 3
6 4.3 m 284.80 4,376.53 1,246,435.19
sand mortar
3
7 4.5 Gabion Works m 320.40 2,449.79 784,911.34
Sub Total 8,017,196.82
D2 SADDLE SUPPORT
Earth Work in excavation in medium rock or
3
1 1.3 earth mixed with boulders with lead upto 30m m 158.10 504.41 79,747.47
and lift upto 1.50m.
E/W in Backfilling by Ordinary Soil in 15cm
2 1.6 thick layer and compaction with sprinkling of m3 15.81 158.62 2,507.78
water, haulage distance 10m.
3 2.1 Dry Stone Solling m3 30.24 800.81 24,216.48
Plain Cement Concrete ([Link]) in foundation 3
4 3.1 m 15.12 8,700.51 131,551.72
with 40mm gauge stone.
Plain Cement Concrete [Link] (M15) with
5 3.2 m3 44.88 9,177.71 411,895.80
40mm gauge stone.
Providing, fixing and removing formwoks for
6 3.8 m2 157.56 931.03 146,693.73
Concreting Works.
7 3.9 Reinforcement works for RCC Concrete. MT 2.69 97,147.91 261,599.90
Random Rubble Masonry in 1:4 Cement and
8 4.3 m3 136.13 4,376.53 595,754.88
sand mortar
Sub Total 1,653,967.77
D3 ANCHOR BLOCK
Earth Work in excavation in boulder mix soil
1 1.3 including disposal upto 10m lead and 1.5m m3 524.83 504.41 264,729.41
lift
3
2 2.1 Dry Stone Solling m 36.93 800.81 29,570.89
Plain Cement Concrete ([Link]) in foundation 3
3 3.1 m 18.46 8,700.51 160,638.59
with 40mm gauge stone.
Plum Cement Concrete [Link] (M15) in
4 3.6 m3 988.04 6,806.74 6,725,302.66
foundation with 40 mm gauge stone
Providing, fixing and removing formwoks for
5 3.8 m2 1005.93 931.03 936,558.10
Concreting Works.
6 3.9 Reinforcement works for RCC Concrete. MT 34.58 97,147.91 3,359,496.11
Sub Total 11,476,295.76
Total 21,147,460.35

Pikhuwa Khola (Khawa) Small Hydropower Project 7/10

Feasibility Study Report, 2012 BOQ of Civil Works

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
BOQ of Civil Works
Annex C-05
Item Rate Amount
S.N. Ref Description of Items Unit Quantity Remarks
(IRs) (IRs.)

E. POWERHOUSE AND TAILRACE

1 1.1 Site Clearance m2 948.00 123.20 116,793.60
Earthwork Excavation in Common Material
3
2 1.2 including disposal upto 10m lead and 1.5m m 5278.32 222.07 1,172,146.63
lift
Earth Work in excavation in boulder mix soil
3
3 1.3 including disposal upto 10m lead and 1.5m m 2639.16 504.41 1,331,223.67
lift
Earth Work in excavation in hard rock
3
4 1.4 without blasting including disposal upto 10m m 879.72 1586.20 1,395,412.66
lead and 1.5m lift
E/W in Backfilling by Ordinary Soil in 15cm
3
5 1.6 thick layer and compaction with sprinkling of m 879.72 158.62 139,541.27
water, haulage distance 10m.
3
6 2.1 Dry Stone Solling m 158.13 800.81 126,629.78
Plain Cement Concrete ([Link]) in foundation 3
7 3.1 m 79.06 8700.51 687,893.68
with 40mm gauge stone.
Plain Cement Concrete [Link] (M15) in
8 3.2 m3 178.45 9177.71 1,637,763.06
foundation with 40mm gauge stone.
Plain Cement Concrete 1:1.5:3 (M20) in
9 3.3 m3 328.27 11424.78 3,750,453.32
structure with 40mm gauge stone.
Plain Cement Concrete 1:1.5:3 (M20) in
10 3.4 m3 113.91 11566.68 1,317,502.57
structure with 20mm gauge stone.
25mm Cement Concrete Flooring in 1:1.5:3
11 3.7 m2 249.65 372.25 92,931.40
cement sand mortar with 20mm gauge stone
Providing, fixing and removing formwoks for 2
12 3.8 m 1734.53 931.03 1,614,910.99
Concreting Works.
13 3.9 Reinforcement works for RCC Concrete. MT 62.06 97147.91 6,029,277.23
Random Rubble Masonry in 1:4 Cement and
14 4.3 m3 233.63 4376.53 1,022,471.62
sand mortar
Random Rubble Masonry in 1:6 Cement and
15 4.4 m3 115.70 4,070.23 470,919.99
sand mortar
3
16 4.5 Gabion Works m 600.00 2,449.79 1,469,871.43
Block Masonry Work in Superstructure in 1:4
17 4.8 m3 100.64 3,536.11 355,865.83
cement and sand mortar
12mm thick Cement Plaster in 1:4 cement
18 5.1 m2 1574.86 217.15 341,981.25
and sand mortar
3
19 6.1 Wood works in Chaukhat of Door/Window. m 2.64 246309.88 650,627.56
20 6.2 1.5" thick Saalwood Door Shutter. m2 3.36 10111.71 33,975.36
21 6.3 Glass Shutter for Windows. m2 60.66 6354.24 385,448.50
22 6.4 False Ceiling with 3 mm plywood m2 113.45 3489.40 395,872.73
Two Coat Water Proof Cement Painting on
23 7.1 m2 927.29 103.73 96,187.58
plastered surface.
One Coat Enamel Painting over One Coat
24 7.2 m2 64.76 128.26 8,305.48
Priming.
CGI Sheet Roofing works with supply of 2
25 8.1 m 497.81 967.53 481,645.16
Materials complete.
26 9.1 300 mm PVC Water Stopper rm 30.00 316.64 9,499.05
25mm thick Expansion Joint Board (Saltax 2
27 9.2 m 9.00 1147.41 10,326.69
Board)
28 9.3 Joint Sealent rm 30.00 572.55 17,176.50
29 Providing, fixing and removing Scafolding L.S. 500,000.00
30 Sanitary Works L.S 150,000.00
31 Plumbing Works L.S 150,000.00
32 Electrical Works L.S 300,000.00
Total 26,262,654.59

Pikhuwa Khola (Khawa) Small Hydropower Project 8/10

Feasibility Study Report, 2012 BOQ of Civil Works

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
BOQ of Civil Works
Annex C-05
Item Rate Amount
S.N. Ref Description of Items Unit Quantity Remarks
(IRs) (IRs.)

F. 33 kV SWITCHYARD AT PH & INTERCONNECTION

Earth Work in excavation in soft rock or earth
3
1 1.2 mixed with boulders with lead upto 30m and m 137.82 222.07 30,606.40
lift upto 1.50m.
E/W in Backfilling by Ordinary Soil in 15cm
3
2 1.6 thick layer and compaction with sprinkling of m 13.78 158.62 2,186.17
water, haulage distance 10m.
3
3 2.1 Dry Stone Solling m 8.44 800.81 6,755.15
Plain Cement Concrete ([Link]) in foundation 3
4 3.1 m 4.22 8,700.51 36,696.14
with 40mm gauge stone.
Plain Cement Concrete [Link] (M15) in 3
5 3.2 m 79.14 9,177.71 726,351.66
foundation with 40mm gauge stone.
Providing, fixing and removing formwoks for 2
6 3.8 m 158.80 931.03 147,846.81
Concreting Works.
7 3.9 Reinforcement works for RCC Concrete. MT 12.90 97,147.91 1,253,208.06
Random Rubble Masonry in 1:4 Cement and 3
8 4.3 m 31.30 4,376.53 136,985.33
sand mortar
9 Fencing Around Camp Area 1.00 500,000.0 500,000.00
Total 2,840,635.72
G. CAMPING FACILITY
Earth Work in excavation in soft rock or earth
1 1.2 mixed with boulders with lead upto 30m and m3 244.080 222.07 54,202.36
lift upto 1.50m.
E/W in Backfilling by Ordinary Soil in 15cm
2 1.6 thick layer and compaction with sprinkling of m3 24.408 158.62 3,871.60
water, haulage distance 10m.
3 2.1 Dry Stone Solling m3 112.340 800.81 89,962.71
Plain Cement Concrete ([Link]) in foundation 3
4 3.1 m 17.862 8,700.51 155,408.52
with 40mm gauge stone.
Plain Cement Concrete [Link] (M15) in
5 3.2 m3 90.682 9,177.71 832,250.70
foundation with 40mm gauge stone.
25mm Cement Concrete Flooring in 1:1.5:3
6 3.6 m2 207.609 372.25 77,281.59
cement sand mortar with 20mm gauge stone
Providing, fixing and removing formwoks for 2
7 3.8 m 362.380 931.03 337,388.13
Concreting Works.
8 3.9 Reinforcement works for RCC Concrete. MT 1.000 97,147.91 97,147.91
9 4.2 Stone Masonry Work in mud mortar m3 312.517 1,764.69 551,495.41
10 4.5 Gabion Works m3 420.000 2,449.79 1,028,910.00
12mm thick Cement Plaster in 1:4 cement
11 5.1 m2 516.225 217.15 112,098.67
and sand mortar
Cement Pointing Work in 1:3 Cement mortar
12 5.2 m2 250.971 123.96 31,110.93
in Stone Masonry
3
13 6.1 Wood works in Chaukhat of Door/Window. m 2.867 246,309.88 706,047.28
14 6.2 1.5" thick Saalwood Door Shutter. m2 26.775 10,111.71 270,741.11
15 6.3 Glass Shutter for Windows. m2 45.900 6,354.24 291,659.84
16 6.4 False Ceiling with 3 mm plywood m2 209.943 3,489.40 732,573.92
17 Local Wood for Roof Truss m3 3.881 58,385.25 226,563.96
Two Coat Water Proof Cement Painting on
18 7.1 m2 516.225 103.73 53,548.02
plastered surface.
One Coat Enamel Painting over One Coat 2
19 7.2 m 72.675 128.26 9,321.30
Priming.
CGI Sheet Roofing works with supply of 2
20 8.1 m 410.058 967.53 396,742.64
Materials complete.
21 Providing, fixing and removing Scafolding L.S. 500,000.00
22 Fencing Around Camp Area 1.000 L.S. 300,000.00
23 Sanitary Works 1.000 L.S 300,000.00
24 Plumbing Works 1.000 L.S 300,000.00
25 Electrical Works 1.000 L.S 300,000.00
Total 7,758,326.60

Pikhuwa Khola (Khawa) Small Hydropower Project 9/10

Feasibility Study Report, 2012 BOQ of Civil Works

Salpa Hydropower Company Pvt. Ltd.

Pikhuwa Khola (Khawa) Small Hydropower Project
BOQ of Civil Works
Annex C-05
Item Rate Amount
S.N. Ref Description of Items Unit Quantity Remarks
(IRs) (IRs.)

H. ACCESS ROAD
1.2 Earthwork Excavation in Common Material
1 including disposal upto 10m lead and 1.5m m3 2970.00 222.07 659,541.96
lift
1.3 Earth Work in excavation in boulder mix soil
2 including disposal upto 10m lead and 1.5m m3 990.00 504.41 499,367.48
lift
1.4 Earth Work in excavation in hard rock
3 without blasting including disposal upto 10m m3 990.00 1586.20 1,570,338.00
lead and 1.5m lift
Random Rubble Masonry in 1:4 Cement and 3
4 4.3 m 600.00 4,376.53 2,625,916.83
sand mortar
3
5 4.5 Stone filled Wire Crate (Gabion Works) m 2000.00 2,449.79 4,899,571.42
Total 10,254,735.70

Pikhuwa Khola (Khawa) Small Hydropower Project 10/10

Feasibility Study Report, 2012 Breakdown of Civil Works Cost
Salpa Hydropower Company Pvt. Ltd.
Pikhuwa Khola (Khawa) Small Hydropower Project
Total Civil Cost
Annex: C-06
With
[Link]. Descriptions Amount VAT@ 13% VAT(NRs) Remarks
1 Headworks 104533376 13589339 118122715
2 Headrace Alignment 77542566 10080534 87623100
3 Surge Tank 27462370 3570108 31032478
4 Penstock Alignment 21147460 2749170 23896630
5 Power House & Tailrace 26262655 3414145 29676800
6 33 kV Switchyard 2840636 369283 3209918
7 Camping Facility 7758327 1008582 8766909
8 Access Road 10254736 1333116 11587851
Grand Total Civil Works Cost 277802125 34725266 312527391

Pikhuwa Khola (Khawa) Small Hydropower Project 1/1