Government of Nepal

Ministry of Physical Infrastructure and Transport

Department of Roads
Pushpalal Midhill Highway Directorate
Pushpalal Midhill Highway Project Office, Phidim, Panchthar

Abstract of Cost

Name of Project : Nawa Khola Temporary Diversion F/Y: 2077/078

Budget Head:
Contract No : Project Duration in Months: 1
S.N. Description of Items Unit Quantity Rate Rs. Amount, NRs. Remarks
Tempory Diversion in Nawa Khola
1
( Vented Causeway)
Insurance for the loss or damage to works, plants,
materials, equipment, property and personal injury or
1-1 LS 1.00 183,461.70 183,461.70
death including Employer, Contractor and third parties
as per conditions of contract.
Earth work in excavation of foundation of structures,
including construction of shoring and bracing, removal
of stumps and other deleterious matter and backfilling
1-2 M3 786.00 399.53 314,030.58
with approved material as per Drawing and Technical
Specifications in all type of soil by Mechanical Means (SS-
907)
Providing and laying of hand pack Stone soling with 150
to 200 mm thick stones and packing with smaller stone
1-3 M3 50.40 4,281.98 215,811.79
on prepared surface as per Drawing and Technical
Specifications.
Providing and laying of Plain/Reinforced Cement
Concrete in Structures complete as per Drawing and
1-4 M3 33.60 8,594.39 288,771.50
Technical Specifications, PCC Grade M 10 (SS 2000)
including form works.
Providing and laying of Plain/Reinforced Cement
Concrete in Structures complete as per Drawing and
1-5 M3 1,066.50 11,796.96 12,581,457.84
Technical Specifications, PCC Grade M 20 (SS 2000)
including form works.
Random Rubble Masonry, Providing and laying of Stone
1-6 Masonry Work in Cement Mortar 1:4 as per Drawing and M3 69.00 8,407.00 580,083.00
Technical Specifications.
Gabion Structure for Retaining Earth, Mesh wire- 10
Swg(0.0615 kg/m), Selvedge Wire 8 Swg ( /m), binding
1-7 M3 360.00 5,550.83 1,998,298.80
wire 12 Swg (0.0409 kg/m) Hexagonal mesh Type 80 mm
X 100 mm,, Box size 2.0 X 1 X 0 .5 m ( 7.5 sqm)
Providing and laying , fitting and placing HYSD bar
1-8 reinforcement in structure complete as per Drawing and MT 2.00 110,604.40 221,208.80
Technical Specifications (SS-2014)
Providing and Laying Reinforced cement concrete NP3
Flush jointed pipe for culverts including fixing with
1-9 Rm 150.00 13,890.62 2,083,593.00
cement mortar 1:2 as per Drawing and Technical
Specifications.,1200 mm internal dia.
Providing suitable material and Back filling behind
1-10 structures including compaction all complete as per M3 80.00 388.70 31,096.00
Drawing and Technical Specifications. (SS-908)
Construction of Embankment with Material obtained
from Borrow pits, Providing, laying, spreading and
1-11 M3 110.00 289.26 31,818.60
compacting embankment with borrow material as per
Drawing and Technical Specifications.
Total 9,264,815.81
Total Provisional Sum -
Net Total excluding PS 9,264,815.81
Contengencies 4% 370,592.63
13% VAT 1,204,426.06
Total including VAT and Contingencies 10,839,834.50
Grand Total Cost (NRs.) 10,839,834.50

Prepared by : Checked by: Approved by:

 Page 1 of 2

Government of Nepal
Ministry of Physical Infrastructure and Transport
Department of Roads
Pushpalal Midhill Highway Directorate
Pushpalal Midhill Highway Project Office, Phidim, Panchthar
Quantity Sheet

Name of Project : Nawa Khola Temporary Diversion

Measurements
S.No Description of work No. Unit Remarks
Length (m) Breadth(m) Height(m) Quantity
1 Nawa Khola Diversion Works
Insurance for the loss or damage to works, plants, materials,
equipment, property and personal injury or death including
1-1
Employer, Contractor and third parties as per conditions of
contract.
Earth work in excavation of foundation of structures,
including construction of shoring and bracing, removal of
1-2 stumps and other deleterious matter and backfilling with
approved material as per Drawing and Technical Specifications
in all type of soil by Mechanical Means (SS-907)
Nawa khola Vented causeway 1.00 60.00 5.00 2.50 750.00
Wing walls 4.00 5.00 1.80 1.00 36.00
Total 786.00 M3
Providing and laying of hand pack Stone soling with 150 to 200
1-3 mm thick stones and packing with smaller stone on prepared
surface as per Drawing and Technical Specifications.
Nawa khola Vented causeway 1.00 60.00 5 0.15 45.00
Wing walls 4.00 5.00 1.8 0.15 5.40
Total Quantity 50.40 M3
Providing and laying of Plain/Reinforced Cement Concrete in
Structures complete as per Drawing and Technical
1-4
Specifications, PCC Grade M 10 (SS 2000) including form
works.
Nawa khola Vented causeway 1.00 60.00 5.00 0.10 30.00
Wing walls 4.00 5.00 1.80 0.10 3.60
Total Quantity 33.60 M3
Providing and laying of Plain/Reinforced Cement Concrete in
Structures complete as per Drawing and Technical
1-5
Specifications, PCC Grade M 20 (SS 2000) including form
works.
Top Slab 1.00 60.00 5.00 0.30 90.00
Gaps of Humepipes 30.00 0.30 5.00 1.70 76.50
Sides of main channel 2.00 10.00 5.00 1.50 150.00
Bottom foundation block 1.00 60.00 5.00 2.50 750.00
Total Quantity 1,066.50 M3
Random Rubble Masonry, Providing and laying of Stone
1-6 Masonry Work in Cement Mortar 1:4 as per Drawing and
Technical Specifications.
Wing walls 4 5 1.15 3 69.00
Total Quantity 69.00 M3
Gabion Structure for Retaining Earth, Mesh wire- 10 Swg(0.0615
kg/m), Selvedge Wire 8 Swg ( /m), binding wire 12 Swg (0.0409
1-7
kg/m) Hexagonal mesh Type 80 mm X 100 mm,, Box size 2.0 X
1 X 0 .5 m ( 7.5 sqm)
Launching Apron 2 60 6 0.5 360.00
Total Quantity 360.00 M3

tttttttttttttttt

Prepared by checked by : Approved by :

 Page 2 of 2

Government of Nepal
Ministry of Physical Infrastructure and Transport
Department of Roads
Pushpalal Midhill Highway Directorate
Pushpalal Midhill Highway Project Office, Phidim, Panchthar
Quantity Sheet

Name of Project : Nawa Khola Temporary Diversion

Measurements
S.No Description of work No. Unit Remarks
Length (m) Breadth(m) Height(m) Quantity
Providing and laying , fitting and placing HYSD bar
1-8 reinforcement in structure complete as per Drawing and
Technical Specifications (SS-2014)
Nominal Bars for tying of hume pipes with below bed & in top
slab 2.00

Total Quantity 2.00 Mt

Providing and Laying Reinforced cement concrete NP3 Flush

jointed pipe for culverts including fixing with cement mortar
1-9
1:2 as per Drawing and Technical Specifications.,1200 mm
internal dia.
Nawa khola Vented causeway 30.00 5.00 150.00
Total Quantity 150.00 Rm

Providing suitable material and Back filling behind structures

1-10 including compaction all complete as per Drawing and
Technical Specifications. (SS-908)
Wing wall & Other 4.00 5.00 2.00 2.00 80.00
Total Quantity 80.00 M3

Construction of Embankment with Material obtained from

Borrow pits, Providing, laying, spreading and compacting
1-11
embankment with borrow material as per Drawing and
Technical Specifications. - -
Approach Roads with safety fuse 1.00 20.00 5.50 1 110.00
Total Quantity 110.00

fffffffffffffff

fffffffffffffffffffffff

Prepared by checked by : Approved by :

Summary of Rates Page 1 of 1

Summary of Rates

Specificati
Norms
S.N. on Clause Description Unit Rate (NRs)
No
No.
Excavation for Structures Foundation, Earth work in excavation of foundation
of structures, including construction of shoring and bracing, removal of stumps
1 9.4.I.B.i 907 and other deleterious matter and backfilling with approved Material as per cum 399.53
Drawing and Technical Specifications., Ordinary soil by Mechanical Means,
Depth upto 3 m
Construction of Embankment with Material obtained from Borrow pits,
2 9.8 909910 Providing, laying, spreading and compacting embankment with borrow material cum 289.26
as per Drawing and Technical Specifications.
Providing suitable material and Back filling behind abutment, wing wall and
3 9.11.A 908 return wall complete as per Drawing and Technical Specifications., Granular cum 388.7
Material
Providing and laying of hand pack Stone soling with 150 to 200 mm thick
4 10.8. N/A stones and packing with smaller stone on prepared surface as per Drawing and Cum 4281.98
Technical Specifications.
Providing and laying of Plain/Reinforced Cement Concrete in Foundation
5 20.2.B 2000 complete as per Drawing and Technical Specifications, PCC Grade M 20 cum 11796.96
including formwork
Providing and laying , fitting and placing un-coated Mild steel / HYSD
6 20.3 2014 tonne 110604.4
reinforcement complete in foundation as per drawing and technical specification
Gabion Structure for Retaining Earth, Mesh wire- 10 Swg(0.0615 kg/m),
7 24.1.B.ix 2401 Selvedge Wire 8 Swg ( /m), binding wire 12 Swg (0.0409 kg/m) Hexagonal cum 5550.83
mesh Type 80 mm X 100 mm,, Box size 2.0 X 1 X 0 .5 m ( 7.5 sqm)
Providing and Laying Reinforced cement concrete NP3 Flush jointed pipe for
8 7.2.F 701 culverts including fixing with cement mortar 1:2 as per Drawing and Technical meter 13890.62
Specifications., 1200 mm internal dia.
Providing and laying Stone Masonry work in cement mortar 1:4 in structure
9 26.5.A_a 2607 complete as per Drawing and Technical, Random Rubble Masonry, Using cum 8407
Concrete Mixer
Providing and laying of Plain Cement Concrete M 10 ( or 1:3:6 for nominal mix)
10 20.1 2000 cum 8594.39
in Foundation complete as per Drawing and Technical Specifications.

Prepared by : Checked by : Approved by :

District: Dhankuta Fiscal Year: 2077/78 Page 1 of 3

Rate Analysis

Description of Work: Excavation for Structures Foundation, Earth work in excavation of foundation of structures, including construction of shoring and bracing, removal of stumps and other deleterious matter and backfilling with approved Material as per Drawing and Technical
240 cum
Spec. cl. No: 907 Specifications., Ordinary rock by Mechanical Means, Depth upto 3 m
Norms Labour (A) Material (B) Equipment (C) Formworks (D)
No. Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount
9.4.I.B.i Skilled day 1 900 900.0 0 Hydraulic Excavator hour 6 3618 21708.0
Unskilled day 3 640 1920.0
Sub total of A = 2820.0 Sub total of B = 0.0 Sub total of C = 21708.0 Sub total of D = 0.0
Sub total of A +B + C = 24528.0 Sub total of A + B + C + D= 24528.0 Contractor's overhead expenses 15% = 3679.2 Norms Rate = 28207.2
Unit Rate = 399.53

Description of Work:
Construction of Embankment with Material obtained from Borrow pits, Providing, laying, spreading and compacting embankment with borrow material as per Drawing and Technical Specifications. 300 cum
Spec. cl. No: 909910
Norms Labour (A) Material (B) Equipment (C) Formworks (D)
No. Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount
9.8 Skilled day 1 900 900.0 Water KL 72 0 0 Hydraulic Excavator hour 0 3618 0.0
Unskilled day 4 640 2560.0 Borrowpit Material cum 360 200 72000 Tractor with Rotavator hour 0 1156 0.0
Dozer hour 0 5966 0.0
Mortar Grader hour 0 3668 0.0
Water Tanker hour 0 1790 0.0
Vibratory Road Roller hour 0 1790 0.0
Sub total of A = 3460.0 Sub total of B = 72000.0 Sub total of C = 0.0 Sub total of D = 0.0
Sub total of A +B + C = 75460.0 Sub total of A + B + C + D= 75460.0 Contractor's overhead expenses 15% = 11319.0 Norms Rate = 86779.0
Unit Rate = 289.26

Description of Work:
Providing suitable material and Back filling behind abutment, wing wall and return wall complete as per Drawing and Technical Specifications., Granular Material 10 cum
Spec. cl. No: 908
Norms Labour (A) Material (B) Equipment (C) Formworks (D)
No. Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount
9.11.A Skilled day 0.2 900 180.0 Granular Material cum 0 200 0 Plate Compactor hour 0 293 0.0
Unskilled day 5 640 3200.0 Water KL 0 0 0
Sub total of A = 3380.0 Sub total of B = 0.0 Sub total of C = 0.0 Sub total of D = 0.0
Sub total of A +B + C = 3380.0 Sub total of A + B + C + D= 3380.0 Contractor's overhead expenses 15% = 507.0 Norms Rate = 3887.0
Unit Rate = 388.7

Description of Work:
Providing and laying of hand pack Stone soling with 150 to 200 mm thick stones and packing with smaller stone on prepared surface as per Drawing and Technical Specifications. 5 Cum
Spec. cl. No: N/A
Norms Labour (A) Material (B) Equipment (C) Formworks (D)
No. Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount
10.8. Skilled day 6 900 5400.0 Stone cum 6 922.88 5537.28
Unskilled day 12 640 7680.0 0
Sub total of A = 13080.0 Sub total of B = 5537.3 Sub total of C = 0.0 Sub total of D = 0.0
Sub total of A +B + C = 18617.3 Sub total of A + B + C + D= 18617.3 Contractor's overhead expenses 15% = 2792.6 Norms Rate = 21409.9
Unit Rate = 4281.98

Description of Work:
Providing and laying of Plain/Reinforced Cement Concrete in Foundation complete as per Drawing and Technical Specifications, PCC Grade M 20 including formwork 15 cum
Spec. cl. No: 2000
Norms Labour (A) Material (B) Equipment (C) Formworks (D)
No. Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount
@ 4 per cent on cost of concrete i.e. cost
20.2.B Skilled day 3 900 2700.0 Cement tonne 5.16 17447 90026.52 Concrete Mixer hour 6 365 2190.0 5918.2
of Material, Labour and Equipment
Unskilled day 30 640 19200.0 Coarse Sand cum 6.75 988.8 6674.4 Generator hour 6 1327 7962.0
Aggregate 40 mm cum 5.4 1422.39 7680.90816
Aggregate 20 mm cum 5.4 1422.39 7680.90816
Aggregate 10 mm cum 2.7 1422.39 3840.45408
Water KL 2.5 0 0
Sub total of A = 21900.0 Sub total of B = 115903.2 Sub total of C = 10152.0 Sub total of D = 5918.2
Sub total of A +B + C = 147955.2 Sub total of A + B + C + D= 153873.4 Contractor's overhead expenses 15% = 23081.0 Norms Rate = 176954.4
Unit Rate = 11796.96

Prepared By:________________ Checked By:________________ Recommended By:________________ Approved By:________________

District: Dhankuta Fiscal Year: 2077/78 Page 2 of 3

Approved by:
Perpared by : Checked by:

Descriptio
n of Providing and laying , fitting and placing un-coated Mild steel / HYSD reinforcement complete in foundation as per drawing and technical specification 1 tonne
Work:

Spec. cl. No: 2014

Norms Labour (A) Material (B) Equipment (C) Formworks (D)
No. Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount
Skilled
20.3 day 4 700 2800.0 MS bars tonne 1.1 78947 86841.7
(Blacksmith)
Unskilled day 9 640 5760.0 Binding Wire Kg 8 97 776
Sub total of A = 8560.0 Sub total of B = 87617.7 Sub total of C = 0.0 Sub total of D = 0.0
Sub total of A +B + C = 96177.7 Sub total of A + B + C + D= 96177.7 Contractor's overhead expenses 15% = 14426.7 Norms Rate = 110604.4
Unit Rate = 110604.4

Description of Work:
Gabion Structure for Retaining Earth, Mesh wire- 10 Swg(0.0615 kg/m), Selvedge Wire 8 Swg ( /m), binding wire 12 Swg (0.0409 kg/m) Hexagonal mesh Type 80 mm X 100 mm,, Box size 2.0 X 1 X 0 .5 m ( 7.5 sqm) 6 cum
Spec. cl. No: 2401
Norms Labour (A) Material (B) Equipment (C) Formworks (D)
No. Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount
24.1.B.ix Unskilled day 9 640 5760.0 Mesh wire kg 116.4 105.447 12274.0308
Skilled day 3 900 2700.0 Selvedge Wire kg 14.57 105.447 1536.36279
Binding Wire kg 6.18 97 599.46
Boulder cum 6.6 922.88 6091.008
Sub total of A = 8460.0 Sub total of B = 20500.9 Sub total of C = 0.0 Sub total of D = 0.0
Sub total of A +B + C = 28960.9 Sub total of A + B + C + D= 28960.9 Contractor's overhead expenses 15% = 4344.1 Norms Rate = 33305.0
Unit Rate = 5550.83

Description of Work: 12.5

Providing and Laying Reinforced cement concrete NP3 Flush jointed pipe for culverts including fixing with cement mortar 1:2 as per Drawing and Technical Specifications., 1200 mm internal dia.
Spec. cl. No: 701 meter
Norms Labour (A) Material (B) Equipment (C) Formworks (D)
No. Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount
Add 3 % of Labour
cost for bellies, crow
7.2.F Skilled day 2 900 1800.0 Sand cum 0.18 988.8 177.984 284.4
bars, chain pulley and
other T&P
Unskilled day 12 640 7680.0 Cement tonne 0.14 17447 2442.58
NP3 RCC Pipe 1200 mm dia meter 12.5 11088 138600
Sub total of A = 9480.0 Sub total of B = 141220.6 Sub total of C = 284.4 Sub total of D = 0.0
Sub total of A +B + C = 150985.0 Sub total of A + B + C + D= 150985.0 Contractor's overhead expenses 15% = 22647.8 Norms Rate = 173632.8
Unit Rate = 13890.62

Description of Work:
Providing and laying Stone Masonry work in cement mortar 1:4 in structure complete as per Drawing and Technical, Random Rubble Masonry, Using Concrete Mixer 5 cum
Spec. cl. No: 2607
Norms Labour (A) Material (B) Equipment (C) Formworks (D)
No. Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount
26.5.A_
Skilled day 7 900 6300.0 Stone cum 5.75 922.88 5306.56 Concrete Mixer hr 0.75 365 273.8
a
Unskilled day 15 640 9600.0 Cement tonne 0.66 17447 11515.02
Sand cum 1.85 988.8 1829.28
Water KL 1 0 0
@ 5 per cent of cost of Labour and material for scaffolding 1727.5
Sub total of A = 15900.0 Sub total of B = 20378.4 Sub total of C = 273.8 Sub total of D = 0.0
Sub total of A +B + C = 36552.2 Sub total of A + B + C + D= 36552.2 Contractor's overhead expenses 15% = 5482.8 Norms Rate = 42035.0
Unit Rate = 8407

Prepared By:________________ Checked By:________________ Recommended By:________________ Approved By:________________

District: Dhankuta Fiscal Year: 2077/78 Page 3 of 3

Description of Work:
Providing and laying of Plain Cement Concrete M 10 ( or 1:3:6 for nominal mix) in Foundation complete as per Drawing and Technical Specifications. 15 cum
Spec. cl. No: 2000
Norms Labour (A) Material (B) Equipment (C) Formworks (D)
No. Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount Type Unit Quantity Rate Amount
20.1 Skilled day 2 900 1800.0 Aggregate 40 mm cum 13.5 1422.39 19202.2704 Concrete Mixer hour 6 365 2190.0
Unskilled day 22 640 14080.0 Coarse Sand cum 6.75 988.8 6674.4 Generator hour 6 1327 7962.0
Cement tonne 3.45 17447 60192.15
Water KL 2 0 0
Sub total of A = 15880.0 Sub total of B = 86068.8 Sub total of C = 10152.0 Sub total of D = 0.0
Sub total of A +B + C = 112100.8 Sub total of A + B + C + D= 112100.8 Contractor's overhead expenses 15% = 16815.1 Norms Rate = 128915.9
Unit Rate = 8594.39

Prepared By:________________ Checked By:________________ Recommended By:________________ Approved By:________________