Kasuwa Khola Hydropower Ltd.

Kasuwa Khola Hydropower Project(45MW)

Makalu Gaupalika ,Sankhuwasabha
Comparision of cost estimste for tailrace & Adit tunnels
SN Descriptions Units Quantity Rate(Rs.)
A TAILRACE (3.4m*3.4m),length 200m

A.1 Underground Rock Excavation cum 2063.93 8107.51

A.2 Mucking cum 2063.93 1654.80
Tunnel rock bolt, 5 m in lengh of 25 mm dia, at
A.3 2 X2 m C/C Nos 437 9564.19

A.4 Reinforced shortcreting 50 mm sqm 1748.14 2311.45

A.5 Weirmesh (assuming 30%) sqm 524.44 764.58

Tunnel concrete lining (C 35 at wall & crown

asumming over the Half length, thickness 20
A.6 cm) cum 174.82 29089.44

Plain Cement Concrete at base (C 35 with

A.7 thickness 20 cm) cum 136 29089.44
A.8 Formwork for tunnel lining sqm 874.08 1360.18
A.9 Reinforcement for tunnel lining MT 13.72 165211.64
Steel rib support (ISMB 250) @ 15% of total
A.10 length 1m c/c kg 10377.85 138.70
A.11 Dewatering LS
Subtotal A Rs.

PH ADIT & ACCESS TUNNEL(6m*6m),length

B 200m
B.1 Rock Excavation cum 9671.14 8107.51
B.2 Mucking cum 9671.14 1654.80
Tunnel rock bolt, 5 m in lengh of 25 mm dia, at
B.3 2 X2 m C/C Nos 1514 9564.19
B.4 Reinforced shortcreting 50 mm sqm 6056.51 2311.45
Tunnel concrete lining (C 35 at wall & crown
asumming over the Half length, thickness 20
B.5 cm) cum 605.58 29089.44
Plain Cement Concrete at base (C 35 with
B.6 thickness 20 cm) cum 240 29089.44
B.7 Formwork for tunnel lining sqm 3028.27 1360.18
B.8 Reinforcement for tunnel lining MT 47.55 165211.64
Steel rib support (ISMB 250) @ 15% of total
B.9 length 1m c/c kg 20627.6 138.70
B.10 Dewatering LS
Subtotal B Rs.
 PH ADIT & ACCESS TUNNEL(8m*8m),length
C 200m
C.1 Rock Excavation cum 14670.26 8107.51
C.2 Mucking cum 14670.26 1654.80
Tunnel rock bolt, 5 m in lengh of 25 mm dia, at
C.3 2 X2 m C/C Nos 1771 9564.19
C.4 Reinforced shortcreting 50 mm sqm 7084.83 2311.45
Tunnel concrete lining (C 35 at wall & crown
asumming over the Half length, thickness 20
C.5 cm) cum 708.51 29089.44
Plain Cement Concrete at base (C 35 with
C.6 thickness 20 cm) cum 496.72 29089.44
C.7 Formwork for tunnel lining sqm 3542.43 1360.18
C.8 Reinforcement for tunnel lining MT 55.62 165211.64
Steel rib support (ISMB 250) @ 15% of total
C.9 length 1m c/c kg 23778.58 138.70
C.10 Dewatering LS
Concrete wall for tailrace water
C.11 passage(C35,thickness of 100mm) cum 80
C.12 Reinforcement for wall(2%
Subtotal C
 Amount(Rs.) Remarks

16733322.9
3415396.4

4179552.6

4040733.2
400974.5

5085415.7

3956163.7
1188909.3
2266703.7

1439413.7

42706585.7

78408816.2859693
16003826.1573505

14480189.1118272
13999302.7083386

17615982.3318506

6981465.3054
4119003.3919853
7855813.46311679

2861059.83021463

162325458.586053
118939206.878135
24276382.176572

16938186.8672695
16376210.0297232

20610158.264704

14449306.0270762
4818355.42599256
9189071.394712

3298102.54501469
228894979.609199

457789959.218398