Cost Estimate

COST ESTIMATE
Project: Bajhang Upper Seti Hydropower Project (216 MW) Study Level: Feasibility
Location: Bajhang
Title: Weir & Undersluice

S. No. Description of Particulars Unit Quantity Rate, Rs/unit Amount, NRS. Remarks

01 Site Clearance m2 11742.03 8.89 104,440.25

02 Loose excavation m³ 53350.00 406.43 21,683,269.58
03 Rock Excavation m³ 5335.00 181.47 968,125.40
04 Earthworks Filling and Backfilling
a General backfill (80% MDD) m³ 17605.50 42.44 747,244.67
b Structural backfill(95% MDD) m³ 8802.75 80.30 706,854.84
c Structural base (98% MDD) m³ 1566.00 2,194.11 3,435,976.26
08 Blinding Concrete (M15) m³ 1710.81 15,990.72 27,357,091.33
09 Plain concrete on RCC work (M35) m³ 45838.74 - -
High Strength Concrete (M45) m³ 1164.77 - -
High Strength Concrete (M60) m³ 2225.64 40,000.00 89,025,600.00
Plum Concrete work (M20 with 30% plum) m³ 9112.56 14,645.30 133,456,174.97
Plum concrete work M15 with 30% plum m³ 3744.00 10,634.40 39,815,193.60
10 Formwork m³ 27219.02 1,454.99 39,603,400.98
11 Reinfocement bar in Concrete ton 541.52 183,850.91 99,559,063.40

13 Drainage and Erosion Protection

14 Boulder riprap m³ 8562.93 358.76 3,072,026.06
15 Filter Layer, Gravel (40 mm down) m³ 130.60 384.46 50,210.93
16 Filter Layer, Gravel (20 mm down)) m³ 130.60 631.96 82,534.43
17 Filter Layer, Coarse sand m³ 261.20 595.66 155,587.31
18 Filter Fabric (Geotextile) m2 1306.00 24.00 31,338.91
19 Weep Holes (HDPE Pipe 4 kg/cm2) m 11594.61 - -
20 Joint treatment with water stop,joint filler & sealant rm. 450.00 3,500.00 1,575,000.00

BUSHP
 Cost Estimate

21 Cutoff grouting rm. 450.00 132,429.02 59,593,060.00

22 Dam instrumentation LS 1.00 15,000,000.00 15,000,000.00
23 Slope protection works LS 1.00 10,000,000.00 10,000,000.00
24 Miscellaneous LS 1.00 30,000,000.00 30,000,000.00
TOTAL 576,022,192.93

BUSHP
 Cost Estimate

Dimension(m)
S. No. Description of Particulars Unit No. Length Breadth Height Quantity Rate, Rs/unit Remarks
L B H
01 Site Clearance m² 1 Area = 11742.03 11742.03
Total 11742.0
02 Excavation Works
I Loose Soil Excavation m³ 1 55.00 Area = 970.00 53350.00
II Rock Excavation m³ 1 5335.00
Total 58685.0

03 Earthworks Filling and Backfilling

a General backfill (80% MDD) m³ 1 17605.50
b Structural backfill(95% MDD) m³ 1 8802.75
c Structural base (98% MDD) m³ 1 1566.00

04 Blinding Concrete (M15)

a. For Weir
i. Pier 1 m³ 1 Area = 88.07 0.20 17.61
ii. Pier 2 m³ 1 Area = 148.23 0.20 29.65
iii. Pier 3 m³ 2 Area = 109.98 0.20 43.99
iv. Spillway
Free- flow spillway bottom m³ 1 14.00 51.43 0.20 144.00
Gated spillway m³ 2 5.00 51.43 0.20 102.86
v. Undersluice m³ 2 5.00 51.43 0.20 102.86
vi. Flood Wall at left side of undersluice m³ 1 84.85 2.00 0.20 33.94
b. For Upstream Apron
i. Along free-flow spillway m³ 1 14.00 32.10 0.20 89.88
iii. Along gated spillway m³ 1 18.51 32.10 0.20 118.83
iii. Intake part m³ 1 21.71 34.20 0.20 148.50

c. For Stilling Basin m³ 1 48.00 28.73 0.20 275.81

BUSHP
 Cost Estimate

Dimension(m)
S. No. Description of Particulars Unit No. Length Breadth Height Quantity Rate, Rs/unit Remarks
L B H
d. Flood Wall (At banks)
i. Left Bank m³ 1 149.75 11.20 0.20 335.44
ii. Right Bank
Portion 1 (Side of u/s apron)
Rectangular Portion 1 m³ 1 31.97 15.00 0.20 95.91
Rectangular Portion 2 m³ 1 9.98 9.98 0.20 19.92
Wall upto the weir m³ 1 45.95 9.00 0.20 82.71
Portion 2 (upto el. 2770.5m to 2777m) m³ 1 23.08 5.00 0.20 23.08
Portion 3 (upto el. 2764m) m³ 1 45.82 5.00 0.20 45.82
Total= 1710.81

05 Gravel bed
a. For Weir
i. Pier 1 m³ 1 Area = 88.07 0.30 26.42
ii. Pier 2 m³ 1 Area = 148.23 0.30 44.47
iii. Pier 3 m³ 2 Area = 109.98 0.30 65.99
iv. Spillway
Free- flow spillway bottom m³ 1 14.00 51.43 0.30 216.01
Gated spillway m³ 2 5.00 51.43 0.30 154.29
v. Undersluice m³ 2 5.00 51.43 0.30 154.29
vi. Flood Wall at left side of undersluice m³ 1 63.79 2.00 0.30 38.27
b. For Upstream Apron
i. Along free-flow spillway m³ 1 14.00 32.10 0.30 134.82
iii. Along gated spillway m³ 1 18.51 32.10 0.30 178.25
iii. Intake part m³ 1 21.71 34.20 0.30 222.74

c. For Stilling Basin m³ 1 48.00 28.73 0.30 413.71

d. Flood Wall (At banks)
i. Left Bank m³ 1 149.75 11.20 0.30 503.16
ii. Right Bank
Portion 1 (Side of u/s apron)

BUSHP
 Cost Estimate

Dimension(m)
S. No. Description of Particulars Unit No. Length Breadth Height Quantity Rate, Rs/unit Remarks
L B H
Rectangular Portion 1 m³ 1 31.97 15.00 0.30 143.87
Rectangular Portion 2 m³ 1 9.98 9.98 0.30 29.88
Wall upto the weir m³ 1 0.00 9.00 0.30 0.00
Portion 2 (upto el. 2770.5m to 2777m) m³ 1 23.08 5.00 0.30 34.62
Portion 3 (upto el. 2764m) m³ 1 45.82 5.00 0.30 68.73
Total= 2429.52

6.00 Plain concrete on RCC work (M35)

a. For Weir
i Spillway
Free- flow spillway bottom m³ 1 17.00 Area = 308.29 5240.93
Pier 1 m³ 1 Area = 88.07 17.00 1497.11
Deduction for gallery m³ -1 3.00 Area = 4.82 -14.46
Deduction for drainage m³ -1 3.00 Area = 0.12 -0.36
Gated spillway m³ 1 18.00 Area = 294.00 5292.00
Beam for holding radial gate m³ 2 5.00 Area = 10.40 104.00
Pier 2 m³ 1 Area = 148.23 17.00 2519.83
Deduction for gallery m³ -1 4.80 Area = 4.82 -23.14
Deduction for drainage m³ -1 4.80 Area = 0.12 -0.58
Deduction for stoplog & radial gate groove m³ -4 0.30 0.80 16.00 -15.36
Slab between piers m³ 2 5.00 9.50 0.70 66.50
Deductions for stoplog m³ -2 5.00 1.00 0.70 -7.00
Trunnion Beam m³ 4 Area = 1.04 1.50 6.24
ii Undersluice
Pier 3 m³ 2 Area = 109.98 17.00 3739.32
Deduction for gallery m³ -2 3.00 Area = 4.82 -28.92
Deduction for drainage m³ -2 3.00 Area = 0.12 -0.72
Deduction for stoplog & radial gate groove m³ -4 0.30 0.80 16.00 -15.36
Undersluice bottom m³ 1 13.00 Area = 294.00 3822.00
Slab between piers m³ 2 5.00 9.50 0.70 66.50
Deductions for stoplog m³ -2 5.00 1.00 0.70 -7.00
Trunnion Beam m³ 4 Area = 1.04 1.50 6.24

BUSHP
 Cost Estimate

Dimension(m)
S. No. Description of Particulars Unit No. Length Breadth Height Quantity Rate, Rs/unit Remarks
L B H
iii Divide wall (upstream) m³ 1 Area = 71.74 13.00 932.62

b. For Upstream apron

i. Along free-flow spillway
Rectangular section m³ 1 14.00 35.00 2.00 980.00
Trapezoidal section m³ 1 14.00 2.25 3.00 94.50
iii. Along gated spillway
Rectangular section m³ 1 18.51 34.20 1.20 759.65
Trapezoidal section m³ 1 29.80 2.25 3.00 201.15
iii. Intake part
Rectangular section m³ 1 21.71 34.20 1.20 890.98
Trapezoidal section m³ 1 29.80 2.25 3.00 201.15

c. For Stoplog Control Platform

Columns (bottom) m³ 10 0.80 0.80 5.20 33.28
Slab m³ 1 42.02 3.60 0.80 121.02
Deductions for Stoplog m³ -4 5.62 0.80 0.70 -12.59
Columns (top) m³ 10 0.30 0.30 2.80 2.52
Roof m³ 1 4.20 48.00 0.20 40.32

c. For Bridge
Deck slab m³ 1 48.00 8.00 0.70 268.80
Railing posts m³ 52 0.20 0.20 1.00 2.08

d. For Stilling Basin

i. Portion 1 m³ 1 48.00 15.00 2.50 1,800.00
ii. Portion 2
Rectangular Part m³ 1 48.00 16.23 1.25 973.80
Upper Trapezoid m³ 1 48.00 4.25 4.00 816.00
Base m³ 1 48.00 2.00 7.25 696.00

e. Flood Wall (left side of undersluice)

i. Portion 1 (upto el. 2777m)

BUSHP
 Cost Estimate

Dimension(m)
S. No. Description of Particulars Unit No. Length Breadth Height Quantity Rate, Rs/unit Remarks
L B H
Superstructure m³ 1 34.62 2.00 17.00 1177.08
Foundation m³ 1 34.62 2.00 5.00 346.20
ii. Portion 2 (upto el. 2770.5m)
Superstructure m³ 1 10.00 2.00 10.50 210.00
Foundation m³ 1 10.00 2.00 5.00 100.00
ii. Portion 3 (upto el. 2764m)
Superstructure m³ 1 40.23 1.25 11.00 553.16
Foundation m³ 1 40.23 8.00 1.75 563.22

f. For Flood Wall at banks

i. Left Bank
Top Rectangular portion m³ 1 149.75 0.75 1.00 112.31
Trapezoidal portion m³ 1 149.75 1.375 12.00 2470.88
Foundation m³ 1 149.75 11.2 2.00 3354.40
ii. Right Bank
Portion 1 (Side of u/s apron)
Sloped Portion
Superstructure m³ 1 Area= 9.305 13.00 120.97
Foundation m³ 1 Area= 531.1 2.00 1062.20
Wall upto the weir
Superstructure m³ 1 45.95 Area= 27.75 1275.11
Foundation m³ 1 45.95 14.00 2.50 1608.25
Portion 2 (upto el. 2777m)
Top portion m³ 1 23.08 1.38 11.00 349.09
Foundation m³ 1 23.08 8.00 1.75 323.12
Portion 3 (upto el. 2764m)
Top portion m³ 1 45.28 1.30 9.00 529.78
Foundation m³ 1 45.28 8.00 1.75 633.92
Total 45838.74
07 High Strength Concrete (M45)
a. For Upstream Apron
i. Gated Spillway
Rectangular portion 1 m³ 1 18.51 35.00 0.80 518.28

BUSHP
 Cost Estimate

Dimension(m)
S. No. Description of Particulars Unit No. Length Breadth Height Quantity Rate, Rs/unit Remarks
L B H
Rectangular portion 2 m³ 1 18.51 0.80 1.20 17.77
ii. Undersluice
Rectangular portion 1 m³ 1 21.71 35.00 0.80 607.88
Rectangular portion 2 m³ 1 21.71 0.80 1.20 20.84
Total 1164.77
08 High Strength Concrete (M60)
a. For Weir
Free- flow spillway top lining m³ 1 14.00 Area = 27.58 386.12
Gated spillway top lining m³ 2 5.00 Area = 52.10 521.00
Undersluice top lining m³ 2 5.00 Area = 52.10 521.00
b. For stilling basin
Top Lining m³ 1 48.00 33.23 0.50 797.52
Total 2225.64

09 Plum Concrete work (M20 with 30% plum)

a. Plum infill for core of free flow spillway m3 1 14.00 Area = 164.19 2298.66
3
b. Plum infill for right bank flood wall (Portion 1) m 1 15.00 Area = 454.26 6813.90
Total 9112.56
10 Plum concrete work M15 with 30% plum
Bottom box m3 1 20.00 1.00 120.00 2400.00
Slope pitching 1 8.00 0.80 120.00 768.00
grid beams 1 16.00 0.30 120.00 576.00
3744.00
11 Form work
a. For Weir
i. For Piers
Pier 1 m2 1 63.42 24.00 1522.08
Pier 2
Section 1 m2 1 67.85 24.00 1628.40
2
Section 2 m 1 67.85 24.00 1628.40
2
Pier 3 m 2 82.85 24.00 3976.80
2
ii. Gallery and drainage m 1 48.00 9.69 465.12

BUSHP
 Cost Estimate

Dimension(m)
S. No. Description of Particulars Unit No. Length Breadth Height Quantity Rate, Rs/unit Remarks
L B H
iii. Spillway
Free- flow spillway

Upstream face m2 1 14.00 26.84 375.76

2
Sloped portion m 1 14.00 53.28 745.92
2
Concrete core m 1 14.00 52.42 733.88
Gated spillway
Upstream face m2 2 5.00 11.4 114.00
2
Sloped portion m 2 5.00 50.9 509.00
2
Beams for holding radial gates m 2 5.00 17.01 170.10
2
Slab between piers (bottom face) m 2 5.00 9.5 95.00
2
iv. Divide wall m 1 71.74 13 71.74
vii. Undersluice
Upstream face m2 2 5.00 11.40 114.00
2
Sloped portion m 2 5.00 50.90 509.00
viii. Flood Wall (left side of undersluice)
Portion 1 (upto el. 2777m)
Foundation
Faces along length m2 2 34.62 24.00 1661.76
2
Faces at ends m 1 2.00 24.00 48.00
Portion 2 (upto el. 2770.5m) 0.00
Foundation
Faces along length m2 2 10.00 24.00 480.00
2
Faces at ends m 1 2.00 24.00 48.00
Portion 3 (upto el. 2764m)
Foundation
Face along length m2 2 40.23 1.75 140.81
2
Faces at ends m 2 8.00 1.75 28.00
2
Straight face m 1 40.23 11.00 442.53
2
Sloped Face m 1 40.23 11.10 446.55

BUSHP
 Cost Estimate

Dimension(m)
S. No. Description of Particulars Unit No. Length Breadth Height Quantity Rate, Rs/unit Remarks
L B H
b. Right bank flood wall
Portion 1
Sloped portion
Foundation
Face along length m2 2 32.00 2.00 128.00
2
Faces at ends m 2 15.00 2.00 60.00
Superstructure
End faces m2 2 Area = 272.00 544.00
2
Straight side m 1 15.00 17.00 255.00
2
Sloped Side m 1 15.00 22.67 340.05
Wall upto weir
Foundation
Face along length m2 2 45.23 2.00 180.92
2
Faces at ends m 2 7.00 2.00 28.00
Superstructure
End faces m2 2 Area = 12.50 25.00
2
Straight side m 1 12.50 45.23 565.38
2
Sloped Side m 1 12.54 45.23 567.18
Portion 2
Foundation
Face along length m2 2 28.28 1.75 98.98
2
Faces at ends m 2 8.00 1.75 28.00
2
Straight face m 1 28.28 13.00 367.64
2
Sloped Face m 1 28.28 13.07 369.48
Portion 3
Foundation
Face along length m2 2 45.28 1.75 158.48
2
Faces at ends m 2 8.00 1.75 28.00
2
Straight face m 1 45.28 9.00 407.52
2
Sloped Face m 1 45.28 9.08 411.14

BUSHP
 Cost Estimate

Dimension(m)
S. No. Description of Particulars Unit No. Length Breadth Height Quantity Rate, Rs/unit Remarks
L B H
c. Left bank flood wall
Foundation
Face along length m2 2 149.75 2.00 599.00
2
Faces at ends m 2 11.20 1.75 39.20
2
Straight face m 1 149.75 15.00 2246.25
2
Sloped Face m 1 149.75 15.06 2255.24
d. Upstream Apron
Spillway part
End faces
Rectangular portion m2 1 35.00 2.20 77.00
2
Trapezoidal portion m 1 Area= 6.16 6.16
2
Side faces m 2 32.47 5.00 324.70
Intake part
End face near intake gates m2 1 35.65 2.20 78.43
Side faces
Near launching apron m2 1 29.80 5.00 149.00
2
Near undersluice m 1 32.47 2.20 71.43
e. Stoplog control platform
Columns (bottom) m2 10 3.20 5.20 166.40
Slab
Bottom m2 1 42.02 3.60 151.27
2
Sides m 1 91.24 0.80 72.99
2
Deductions for Stoplog m -4 5.62 0.80 0.70 -12.59
2
Columns (top) m 10 0.30 0.30 2.80 2.52

f. Bridge
Deck
Bottom m2 1 48.00 8.00 384.00

BUSHP
 Cost Estimate

Dimension(m)
S. No. Description of Particulars Unit No. Length Breadth Height Quantity Rate, Rs/unit Remarks
L B H
Sides m2 1 112.00 0.80 89.60
Railing Posts 52 1 0.80 1.00 0.80
Total 27219.02

12 Reinfocement bar in Concrete

a @ % of concrete on RCC for Weir ton 1 0.01 541.52065
Total 541.52
13 Launching Apron (Boulder Riprap)
a Upstream m³ 1 Area= 2167.46 1.50 3251.19
b Downstream m³ 1 30.00 48.00 1.50 2160.00
upstream slope protection 1 13.00 0.60 120.00 936.00
Upstream bottom 1 120.00 1.00 8.00 960.00
Total 7307.19
14 Drainage and Erosion Protection
a. Boulder riprap
Side of Launching apron m³ 1.00 Area= 896.14 1.00 896.14
Upstream of Launching apron m³ 1.00 Area= 359.60 1.00 359.60
Total 1,255.74
c. Filter Layer, Gravel (40 mm down)
Stilling basin m³ 1.00 1306.00 1.00 0.10 130.60

130.60
d. Filter Layer, Gravel (20 mm down))
Stilling basin m³ 1.00 1306.00 1.00 0.20 130.60

130.60
e. Filter Layer, Coarse sand
Stilling basin m³ 1.00 1306.00 1.00 0.20 261.20

BUSHP
 Cost Estimate

Dimension(m)
S. No. Description of Particulars Unit No. Length Breadth Height Quantity Rate, Rs/unit Remarks
L B H
261.20
f. Filter Fabric (Geotextile)
D/s riprap m2 1.00 1306.00 1.00 1,306.00
for flood wall

1,306.00
g. Geo-membrane
Weir up stream m2 1.00 0.00 - -
-

f. Weep Holes (HDPE Pipe 4 kg/cm2)

for stilling basin m 1.00 9287.11 1.20 11,144.53
for flood wall
U/s left bank m 1.00 84.44 0.75 63.33
U/s right bank m 1.00 118.22 0.75 88.67
D/s left bank m 1.00 227.11 0.67 152.16
D/s right bank m 1.00 217.78 0.67 145.91
Total 11,594.61
15 Water bar rm 450 450.00
16 Hydroseal rm 450 450.00
17 Sealant rm 450 450.00

BUSHP
 Cost Estimate

COST ESTIMATE
Project: Bajhang Upper Seti Hydropower Project (216 MW) Study Level Feasibility
Location:Bajhang
Title: Intake and Gravel trap

S. No. Description of Particulars Unit Quantity Rate,Rs/unit Amount, NRS. Remarks

01 Site Clearance m2 2388.55 8.89 21,245.11
02 BMS Excavation m3 45000.00 406.43 18,289,543.23
03 Rock Excavation m3 5000.00 181.47 907,334.03
04 Earthworks Filling and Backfilling m3
a. General backfill (80% MDD) m3 35000.00 42.44 1,485,533.70
b. Structural backfill(95% MDD) m3 3500.00 80.30 281,047.62
c. Structural base (98% MDD) m3 526.49 2,194.11 1,155,166.00
05 100 mm thk Blinding Concrete Course (M15) m3 350.99 15,990.72 5,612,584.38
06 Plain concrete on RCC work (M35) m3 11052.84 - -
07 Plum Concrete work (M20 with 30% plum) m3 5233.80 14,645.30 76,650,571.14
08 Reinfocement bar in Concrete ton 121.58 183,850.91 22,352,821.41
09 Form work Plain Ordinary m2 43890.40 1,454.99 63,860,091.60
10 Gravel bedding m3 412.90
11 Joint treatment with water stop,joint filler & sealant rm 46.00 3,500.00 161,000.00
12 Dewatering and miscellaneous LS 1.00 12,000,000.00 12,000,000.00
Gross Total Amount : 202,776,938.22

BUSHP
 Cost Estimate

Length Breadth Height

S. No. Description of Particulars Unit No. Quantity Remarks
m m m
01 Site Clearance m2 1 Area= 2388.55 2388.55
2388.6
02 BMS Excavation m3 45000.00

03 Rock Excavation
a. Rock excavation m3 1 5000.00

04 Earthworks Filling and Backfilling

a. General backfill (80% MDD) m3 1 70% of excavation 35000.00
b. Structural backfill(95% MDD) m3 1 10% of general backfill 3500
c. Structural base (98% MDD) 526.49

05 100 mm thk Blinding Concrete Course (M15)

a. For Intake
i. Beneath piers m³ 3 Area= 23.14 0.20 13.88
ii. Beneath intake side wall
Left Side m³ 1 45.35 2.00 0.20 18.14
Right Side m³ 1 56.30 2.00 0.20 22.52
iii. Beneath cut-off m³ 1 30.00 1.91 0.20 11.46
iv. Beneath intake body m³ 1 24.00 6.12 0.20 29.38
v. Beneath gravel trap and flushing m³ 1 Area= 1278.06 0.20 255.61
Total= 350.99
06 Gravel bedding
a. For Intake

BUSHP
 Cost Estimate

Length Breadth Height

S. No. Description of Particulars Unit No. Quantity Remarks
m m m
i. Beneath piers m³ 3 Area= 5.66 0.30 5.09
ii. Beneath intake side wall
Left Side m³ 1 6.00 2.00 0.30 3.60
Right Side m³ 1 6.00 2.00 0.30 3.60
iii. Beneath cut-off m³ 1 30.00 1.91 0.30 17.19
iv. Beneath intake body m³ 1 0.00 6.12 0.30 0.00
v. Beneath gravel trap and flushing m³ 1 Area= 1278.06 0.30 383.42
Total= 412.90
07 Plain concrete on RCC work (M35)
a. For Intake
i. Piers
Superstructure m³ 3 Area= 23.14 17.00 1180.14
Deduction for stoplog groove m³ -16 0.25 1.00 10.00 -40.00
ii. Intake Side Wall
Superstructure
Left Side m³ 1 45.35 2.00 17.00 1541.90
Right Side m³ 1 56.30 2.00 17.00 1914.20
ii. Intake body m³ 1 24.00 Area= 49.75 1194.00
iii. Cut-off wall beneath intake body m³ 1 34.00 10.00 3.00 1020.00
iv. Gravel Trap
Sloped Portion m³ 1 Area= 1528.89 1.00 1528.89
Vertical portion m³ 1 101.40 5.66 1.00 573.92
Base m³ 1 Area= 1498.91 1.00 1498.91
v. Slab between piers m³ 4 6.00 12.00 0.50 144.00
Deduction for stoplog control m³ -8 6.50 1.00 0.50 -26.00
vi. Beam between piers m³ 4 6.00 Area= 4.22 101.28

BUSHP
 Cost Estimate

Length Breadth Height

S. No. Description of Particulars Unit No. Quantity Remarks
m m m
vii. Bulk Head Outlet Structure m³ 4 6.00 Area= 9.93 238.32
viii. Stoplog control platform
Bottom Columns m³ 20 0.50 0.50 5.00 25.00
Top Columns m³ 10 0.30 0.30 3.60 3.24
Slab m³ 1 34.00 11.68 0.30 119.14
Deduction for stoplog control m³ -8 6.00 0.45 0.30 -6.48
Beams (Longer) m³ 4 31.50 0.50 0.50 31.50
Beams (Shorter) m³ 5 8.70 0.50 0.50 10.88
Total 11052.84

08 Plum Concrete work (M20 with 30% plum)

a. Core at Intake Body m³ 1 24.00 Area= 39.19 940.56
b. Core at bulk head outlet structure m³ 1 24.00 Area= 16.76 402.24
c. Core at gravel trap m³ 1 Area= 1175.5296 3.31 3891.00
Total 5233.80

09 Form work
i. Piers m2 3 26.28 19.00 1497.96
ii. Side Walls
Left m2 1 94.70 19.00 1799.30
2
Right m 1 116.60 19.00 2215.40
iii. Intake Body
Side Faces
Upstream m2 4 6.00 12.01 288.24

BUSHP
 Cost Estimate

Length Breadth Height

S. No. Description of Particulars Unit No. Quantity Remarks
m m m
Downstream m2 4 6.00 8.90 213.60
2
Concrete core m 4 6.00 24.32 583.68
Cut-off
End Faces m2 1 10.00 3.00 30.00
2
Side Face (vertical) m 1 34.00 10.00 340.00
2
Side Face (sloped) m 1 34.00 10.20 346.80
2
iv. Beam between piers m 4 6.00 16.08 385.92
v. Bulk Head Outlet Structure
Sloped portion (left) m2 4 6.00 7.95 190.80
2
Bottom portion m 4 6.00 5.12 122.88
2
Right portion m 4 6.00 8.70 208.80
2
Concrete core m 4 6.00 14.25 342.00
vi. Slab between piers
Bottom m2 1 24.00 12.00 288.00
2
Sides m 2 24.00 0.30 14.40
2
vii. Gravel trap m 1 Area= 1528.89 1528.89
viii. Stoplog Control Platform
Columns (bottom) m2 20 2.00 5.00 200.00
2
Columns (top) m 10 1.20 4.00 48.00
Slab
Bottom m2 1 34 11.70 397.80
2
Sides m 2 34.00 0.30 20.40
Beams
Bottom m2 1 169.50 0.50 84.75

BUSHP
 Cost Estimate

Length Breadth Height

S. No. Description of Particulars Unit No. Quantity Remarks
m m m
Sides m2 2 169.50 0.50 169.50
Total 43890.40

10 Reinfocement bar in Concrete

a. @ % of concrete on RCC for Intake and protection
ton wall1.10% 121.58
Total 121.58

11 Water bar
a. Intake rm 1 46.00 - - 46.00

46.00
12 Hydroseal
a. Intake rm 1 46.00 - - 46.00

13 Sealant 46.00
a. Intake rm 1 46.00 - - 46.00
46.00

BUSHP
 Quantity Estimate

COST ESTIMATE
Project: Bajhang Upper Seti Hydropower Project Study Level Feasibility
Location: Bajhang
Title: Desander and Forebay

S. No. Description of Particulars Unit Quantity Rate, Rs/unit Amount, NRS. Remarks

01 Site Clearance m2 6812.77 8.89 60,596.63

02 Excavation works
a. BMS Excavation m3 207000.00 469.87 97,262,117.50
b. Rock Excavation m3 23000.00 181.47 4,173,736.52
03 Earthworks Filling and Backfilling
a General backfill (80% MDD) m3 6900.00 42.44 292,862.36
b Structural backfill(95% MDD) m3 6900.00 80.30 554,065.31
c Structural base (98% MDD) m3 2144.54 2,194.11 4,705,345.69
04 Blinding Concrete(M15) m3 1429.69 15,990.72 22,861,778.87
05 Plain concrete on RCC work (M35) m3 26026.30 - -
06 Plum Concrete work (M15 with 30% plum) m3 23009.15 14,645.30 336,975,904.50
07 Reinforcement bar in Concrete ton 286.29 183,850.91 52,634,547.86
08 Formworks class F1 m2 34505.64 919.93 31,742,932.93
09 Stone Masonary (1:6 cement mortar) m3 780.00 7,807.38 6,089,757.55
10 Joint treatment with water stop,joint filler & sealant rm 160.20 3,500.00 560,700.00
11 Drainage and Miscellaneaous works LS 1.00 50,000,000.00 50,000,000.00
12 Slope protection works LS 1.00 150,000,000.00 150,000,000.00
13 Kholsi Diversion and plugging LS 1.00 45,000,000.00 45,000,000.00
Gross Total Amount : 607,914,345.7

BUSHP
 Quantity Estimate

Dimension
S. No. Description of Particulars Unit No. Length,m Breadth,m Height,m Quantity Remarks
L B H
01 Site Clearance
Desander Basin m2 1 89.10 66.00 5880.60
Forebay area m2 1 Area= 821.17 821.17
Approach canal m2 1 15.00 7.40 111.00
6812.77
02 Excavation works
A BMS Excavation m3
207000.00
3
B Rock Excavation m
23000.00
03 Earthworks Filling and Backfilling
a General backfill (80% MDD) m3 1 6900.00
b Structural backfill(95% MDD) m3 1 6900.00
c Structural base (98% MDD) m3 1 2144.54

04 Blinding Concrete(M15)
a From transition to Forebay m3 1 91.40 67.60 0.20 1235.73
b Forebay m3 1 Area= 906.16 0.20 181.23
c Trashrack to tunnel start m3 1 8.60 7.40 0.20 12.73
Total 1429.69

05 Plain concrete on RCC work (M35)

a. Upstream of transition m3 1 49.86 Area= 17.71 883.02
b. Piers (upstream side)
Superstructure m3 11 Area= 6.77 15.30 1139.46
Deduction for stoplog groove m3 -24 0.25 1.00 10.00 -60.00

BUSHP
 Quantity Estimate

Dimension
S. No. Description of Particulars Unit No. Length,m Breadth,m Height,m Quantity Remarks
L B H
3
Beams between piers m 12 Area= 5.35 4.20 269.64
c. Slab between piers m3 12 4.20 5.90 0.30 89.21
Deduction for stoplog m3 -12 4.20 1.00 0.30 -15.12
c. Sloped portion
i. Triangular part
Sloped portion m3 16 Area= 40.47 1.50 971.28
Base m3 16 Area= 32.57 1.50 781.65
ii. Rectangular part m3 4 Area= 24.13 1.50 144.75
iii. Side walls m3 4 7.10 Area= 16.60 471.44
d. Divide Walls m3 3 75.00 Area= 44.06 9913.50
e. Left Side Wall m3 1 75.00 Area= 34.90 2617.50
f. Right Side Wall m3 1 75.00 Area= 34.90 2617.50
Foundation extension m3 2 77.00 1.00 0.70 107.80
g. Platform along length of desander m3 3 75.00 1.40 0.20 63.00

i. Stoplog control platform (upstream)

Bottom Columns m³ 26 0.50 0.50 5.00 32.50
Top Columns m³ 26 0.30 0.30 4.00 9.36
Slab m³ 1 66.00 3.70 0.30 73.26
Deduction for stoplog m³ -12 4.20 0.45 0.30 -6.80
Beams (Longer) m³ 2 59.50 0.50 0.60 35.70
Beams (Shorter) m³ 13 1.50 0.50 0.60 5.85

j. Piers (downstream side)

i. Piers (type 1: Bigger)
Superstructure m3 4 Area= 21.80 16.00 1395.20
Deduction for stoplog groove m3 -8 0.25 0.80 8.10 -12.96

BUSHP
 Quantity Estimate

Dimension
S. No. Description of Particulars Unit No. Length,m Breadth,m Height,m Quantity Remarks
L B H
3
Deduction for flushing gate m -4 2.50 0.80 81.00 -648.00
Blocks between piers m3 8 4.50 Area= 48.58 1748.88
Deduction for stoplog gate m3 -8 4.50 0.90 8.10 -262.44
ii. Piers (type 2: Smaller)
Superstructure m3 4 Area= 19.90 16.00 1273.60
Deduction for stoplog groove m3 -8 0.25 1.00 10.00 -20.00
ii. Piers (type 3: At ends)
Superstructure m3 2 Area= 13.90 16.00 444.80
Deduction for stoplog groove m3 -2 0.25 1.00 10.00 -5.00

k. Stoplog control platform (downstream)

Bottom Columns m³ 32 0.50 0.50 5.00 40.00
Top Columns m³ 32 0.30 0.30 4.00 11.52
Slab m³ 1 66.00 4.90 0.30 97.02
Deduction for stoplog control m³ -12 4.20 0.45 0.30 -6.80
Beams (Longer) m³ 2 59.50 0.50 0.60 35.70
Beams (Shorter) m³ 13 1.50 0.50 0.60 5.85

l. Forebay
Plain platform m³ 1 Area= 557.31 0.70 390.12
Sloped Funnel m³ 1 Area= 97.37 0.70 68.16
Collection Portion upto trashrack m³ 1 Area= 67.02 0.70 46.91
Trashrack to gate m³ 1 5.00 8.57 0.70 30.00

Bulk Head Outlet Structure m³ 1 5.00 Area= 16.07 80.35

Slab above Bulk head outlet m³ 1 5.00 7.13 0.70 24.96
Deductions for stoplog gate m³ -1 5.00 1.00 0.50 -2.50
Deduction for Manhole m³ -1 1.00 1.00 12.40 -12.40

BUSHP
 Quantity Estimate

Dimension
S. No. Description of Particulars Unit No. Length,m Breadth,m Height,m Quantity Remarks
L B H
Forebay wall
Shallow Portion
Left bank m³ 1 49.60 0.90 9.20 410.69
Right bank m³ 1 14.20 0.90 9.20 117.58
Deeper Portion
Left bank m³ 1 18.98 Area= 16.00 303.68
Right bank m³ 1 20.43 Area= 16.00 326.88
Total 26026.30

06 Plum Concrete work (M15 with 30% plum)

a. Core at upstream of desander
Straight portion m³ 1 49.86 Area= 4.09 203.93
Sloped portion (triangular) m³ 16 Area= 11.95 1.71 326.95
Sloped portion (rectangular) m³ 4 Area= 11.82 1.50 70.92
b . Core along length of desandar (central) m³ 3 75.00 Area= 46.20 10395.00
c. Core along length of desandar (sides) m³ 3 75.00 Area= 46.20 10395.00
d. Core at upstream of desander m³ 1 75 Area= 20.2 1515
e. Core at bulk head outlet m³ 1 5.00 Area= 31.87 159.35
Deductions for stoplog gate m³ -1 5.00 1.00 11.40 -57.00
Total 23009.15

07 Form Work
a Desander Body
i U/S of transition m2 11 4.20 8.90 411.18
ii. U/S Piers m2 11 13.17 27.00 3910.90
iii Side Walls (upto d/s pier) m2
Superstructure m2 5 82.1 32.00 13136.00
Foundation slab (Along the length of walls) m2 1 82.1 0.95 78.00

BUSHP
 Quantity Estimate

Dimension
S. No. Description of Particulars Unit No. Length,m Breadth,m Height,m Quantity Remarks
L B H
2
Foundation(End faces) m 2 1 0.95 1.90
iv Sloped portion of transition m2 16 Area = 40.47 647.52
Rectangular portion of transition m2 4 11.10 1.5 66.60
v Desander sloped body m2 8 75.00 8.4 5040.00
Collection portion m2 8 75.00 1.75 1050.00
vi D/S Piers
Type 1 m2 4 Perimeter= 18.80 27.00 2030.40
Type 2 m2 3 Perimeter= 18.31 27.00 1483.11
Type3 m2 1 Perimeter= 12.37 27.00 333.99
b Stoplog control platform (upstream)
Bottom Columns m2 26 Perimeter 2.00 5.00 260.00
Top Columns m2 26 Perimeter 1.20 4.00 124.80
Slab m2 1 Perimeter 4.30 0.30 1.29
Beams (Longer) m2 2 59.50 Perimeter 1.70 202.30
Beams (Shorter) m2 13 1.5 Perimeter 1.70 33.15

c Beam between Upstream Piers m2 12 4.2 Perimeter 14.88 749.95

d Stoplog control platform (downstream) m2

Bottom Columns m2 26 Perimeter 2.00 5.70 296.40
Top Columns m2 26 Perimeter 1.20 4.00 124.80
Slab m2 8 Perimeter 5.50 4.50 198.00
Beams (Longer) m2 2 59.50 Perimeter 1.70 202.30
Beams (Shorter) m2 13 1.5 Perimeter 1.70 33.15

e Block between Downstream piers m2 8 4.5 Perimeter 12.20 439.20

BUSHP
 Quantity Estimate

Dimension
S. No. Description of Particulars Unit No. Length,m Breadth,m Height,m Quantity Remarks
L B H

f Forebay
Sloped Funnel m2 1 Area 97.58 97.58
Sloped Funnel Arc m2 1 24.42 7.90 192.92
Bulk Head Outlet Structure
Sloped portion (left) m2 1 10.20 5.00 51.00
Bottom portion m2 1 7.81 5.00 39.05
Right portion m2 1 13.40 5.00 67.00
Concrete core m2 1 23.98 5.00 119.90
Forebay wall
Shallow Portion
Left bank(Along the length) m2 1 99.2 10.50 1041.60
Left bank (side faces) m2 2 Area= 10.08 20.16
Right bank(Along the length) m2 1 28.40 10.50
Right bank(Side face) 2 Area= 10.08 20.16

Deeper Portion m2
Left bank(Along the length) m2 1 37.96 17.40 660.50
Left bank (side faces) m2 2 Area= 18.00 36.00
Right bank(Along the length) m2 1 40.86 17.40 710.96
Right bank(Side face) m2 2 Area= 18.00 36.00
Foundation
Left bank Wall m2 1 68.63 Perimeter= 5.40 370.60
Right bank wall m2 1 34.68 Perimeter= 5.40 187.27
Total 34505.64

BUSHP
 Quantity Estimate

Dimension
S. No. Description of Particulars Unit No. Length,m Breadth,m Height,m Quantity Remarks
L B H

08 Reinforcement bar in Concrete

a. @ % of concrete on Desander ton 1 1.10% 286.29
Total 286.29

09 Stone Masonary (1:6 cement mortar)

a. Stone masonary works at desander m3 1 75.00 2.00 5.20 780.00
Total 780.00

10 Water Stop m 5 160.20 160.20

11 Hydrocell m 5 160.20 160.20
12 Sealant m 5 160.20 160.20

BUSHP
 Cost Estimate

COST ESTIMATE

Project: Bajhang Upper Seti Hydropower Project (216 MW)

Location: Bajhang Study Level: Feasibility
Title: Tunnel
HRT
SN Unit Quantity Rate Amount
1 Excavation m3 232721.86 8,954.89 2,083,999,485.81
2 Fiber Shotcrete 50 mm m2 1829.54 Nos. #VALUE!
100 mm m2 4437.86 Nos. #VALUE!
150 mm m2 9976.98 Nos. #VALUE!
200 mm m2 2483.80 #VALUE! #VALUE!
3 Rock Bolt 3m m 83611.76 - -
4m m 338281.12 - -
4 Weep holes m 35983.28 - -
5 Steel ribs
ISMB 150 kg 248212.97 299.80 74,413,408.90
ISMB 200 kg 331458.36 299.80 99,370,092.21
6 Tie bar kg 35196.34 219.67 7,731,442.89
7 Anchor bar kg 52375.51 219.67 11,505,123.35
8 Spiling (25mm) m 19176.40 1,535.13 29,438,197.92
9 Invert concrete m3 11704.54 26,237.83 307,101,807.32
10 Concrete lining m3 790.26 26,237.83 20,734,834.29
11 Reinforcement ton 93.05 219,666.10 20,440,743.05
12 Formwork m2 2541.54 1,747.56 4,441,493.18
13 Backfill concrete m3 7476.41 19,988.41 149,441,475.64
14 Grouting kg 678192.80 60.53 41,053,851.31
15 Drilling for grouting m 49544.91 515.78 25,554,284.20
Sub-Total #VALUE!

Adits
SN Unit Quantity Rate Amount
1 Rock Excavation 23900 181.47 4,337,056.64
2 Adit pllug 1219.8 26,237.83 32,004,900.46
3 Excavation m3 36198.38 8,954.89 324,152,619.16
4 Fiber Shotcrete 50 mm m2 294.61 Nos. #VALUE!
100 mm m2 909.27 Nos. #VALUE!
150 mm m2 1522.32 Nos. #VALUE!
200 mm m2 296.02 #VALUE! #VALUE!
5 Rock Bolt 2.5 m m 53174.12 - -
6 Weep holes m 7122.16 - -
7 Steel ribs
ISMB 150 kg 77788.85 299.80 23,320,832.48
8 Tie bar kg 5352.82 219.67 1,175,833.87
9 Anchor bar kg 7965.51 219.67 1,749,752.79
10 Spiling m 3360.20 1,535.13 5,158,330.43
11 Concrete lining m3 -
12 Reinforcement ton -
13 Formwork m2 -
14 Backfill concrete m3 999.10 19988.41 19,970,468.04
15 Grouting kg 85477.40 60.53 5,174,305.37
16 Drilling for grouting m 9380.88 515.78 4,838,470.99
Sub-Total #VALUE!

BUSHP
 Cost Estimate

Vertical Shaft
SN Unit Quantity Rate Amount
1 Excavation m3 7288.91 15,223.32 110,961,374.99
2 Fiber Shotcrete 50 mm m2 159.98 Nos. #VALUE!
100 mm m2 147.00 Nos. #VALUE!
150 mm m2 715.54 Nos. #VALUE!
200 mm m2
3 Rock Bolt 2m m
2.5 m m 25769.42 - -
4 Weep holes m 2320.20 - -
5 Wiremesh
Steel ribs ISMB 150 kg 17664.27 299.80 5,295,689.14
Tie bar kg 3425.11 219.67 752,380.42
6 Anchor bar kg 10193.78 219.67 2,239,227.44
7 Spiling m 5160.60 1,535.13 7,922,172.48
8 Invert concrete m3
9 Concrete lining m2
10 reinforcement ton
11 formwork m
12 backfill concrete m3 2830.64 19988.41 56,580,060.34
13 Grouting kg 41424.34 60.53 2,507,588.99
14 drilling for grouting m 3600.38 515.78 1,857,002.18
Sub-Total #VALUE!

Horizontal Shaft
SN Unit Quantity Rate Amount
1 Excavation m3 25749.42 8,954.89 230,583,321.95
2 Fiber Shotcrete 50 mm m2 335.92 Nos. #VALUE!
100 mm m2 432.52 Nos. #VALUE!
150 mm m2 1436.52 Nos. #VALUE!
200 mm m2
3 Rock Bolt 2m m
2.5 m m 42823.22 - -
4 Weep holes m 5697.72 - -
5 Wiremesh
6 Steel ribs ISMB 150 kg 15217.48 299.80 4,562,148.56
7 Tie bar kg 5144.86 219.67 1,130,151.03
8 Anchor bar kg 15312.08 219.67 3,363,544.73
9 Spiling m 7751.74 1,535.13 11,899,899.49
10 Invert concrete m3
11 Concrete lining m2
12 reinforc ton
13 formwork m2
14 backfill concrete m3 14856.80 19,988.41 296,963,842.04
15 Grouting kg 68838.33 60.53 4,167,072.61
16 drilling for grouting m 6764.13 515.78 3,488,803.12
Sub-Total #VALUE!

BUSHP
 Cost Estimate

Surge Shaft
SN Unit Quantity Rate Amount
1 Excavation m3 5564.24 12,089.11 67,266,651.64
2 Fiber Shotcrete 50 mm m2 11.65 Nos. #VALUE!
100 mm m2 92.72 Nos. #VALUE!
150 mm m2 218.80 Nos. #VALUE!
200 mm m2
3 Rock Bolt 2m m
4m m 7948.63 - -
4 Weep holes m 314.00 - -
5 Wiremesh
6 Steel ribs ISMB 200 kg 3607.52 299.80 1,081,521.20
7 Tie bar kg 104.20 219.67 22,889.53
8 Anchor bar kg 310.12 219.67 68,123.61
9 Spiling m 157.00 1,535.13 241,014.82
10 Invert concrete m3
11 Concrete lining m2 2000.00 - -
12 reinforc ton 157.00 219,666.10 34,487,578.21
13 formwork m2 2095.17 2,500.00 5,237,912.50
14 backfill concrete m3
15 Grouting kg 12777.42 60.53 773,470.75
16 drilling for grouting m 392.50 515.78 202,443.73
Sub-Total #VALUE!

Ventilation Tunnel
SN Unit Quantity Rate Amount
1 Excavation m3 1046.60 8,954.89 9,372,146.69
2 Fiber Shotcrete 50 mm m2
100 mm m2 130.27 Nos. #VALUE!
150 mm m2
200 mm m2
3 Rock Bolt 2m m 1870.00 - -
4m m -
4 Weep holes m 330.00 - -
5 Wiremesh
6 Steel ribs ISMB 200 kg
7 Tie bar kg
8 Anchor bar kg
9 Spiling m
10 Invert concrete m3
11 Concrete lining m2
12 reinforc ton
13 formwork m2
14 backfill concrete m3
15 Grouting kg 3006.03 60.53 181,967.29
16 drilling for grouting m 412.50 515.78 212,759.34
Sub-Total #VALUE!

BUSHP
 Cost Estimate

COST ESTIMATE

Project: Bajhang Upper Seti Hydropower Project (216 MW) Study Level: Feasibility
Location: Bajhang
Title: Tunnel quantity analysis

HRT
SC I II III IV V VI VII
SN I II III IV V VI VII SUM Unit
1 Excavation 25.87 25.87 25.87 25.87 25.87 25.87 25.87 m3/m 0.00 0.00 83193.70 80933.60 44971.06 18558.05 5065.45 232721.86 m3
2 Fiber Shotcrete 50 mm 0.69 0.69 0.69 0.69 0.69 m3/m 0.00 0.00 0.00 0.00 1199.46 494.98 135.10 1829.54 m2
100 mm 1.38 m3/m 0.00 0.00 4437.86 0.00 0.00 0.00 0.00 4437.86 m2
150 mm 2.05 2.05 m3/m 0.00 0.00 0.00 6413.37 3563.61 0.00 0.00 9976.98 m2
200 mm 2.72 2.72 0.00 0.00 0.00 0.00 0.00 1951.21 532.59 2483.80 m2
3 Rock Bolt 3m 3.00 19.41 26.00 m 0.00 0.00 83611.76 0.00 0.00 0.00 0.00 83611.76 m
4m 52.31 58.46 76.67 92.00 m 0.00 0.00 0.00 163643.20 101626.50 54997.45 18013.97 338281.12 m
4 Weep holes 4 4 4 4 4 4 4 rm/m 0.00 0.00 12863.35 12513.89 6953.39 2869.43 783.22 35983.28 rm
5 Steel ribs
ISMB 150 142.79 Kg/m 0.00 0.00 0.00 0.00 248212.97 0.00 0.00 248212.97 kg
ISMB 200 362.98 362.98 Kg/m 0.00 0.00 0.00 0.00 0.00 260385.67 71072.68 331458.36 kg
6 Tie bar 13.27 13.27 13.27 Kg/m 0.00 0.00 0.00 0.00 23074.96 9522.26 2599.12 35196.34 m
7 Anchor bar 19.75 19.75 19.75 Kg/m 0.00 0.00 0.00 0.00 34337.74 14170.03 3867.73 52375.51 m
8 Spiling 21.00 21.00 m/m 0.00 0.00 0.00 0.00 0.00 15064.52 4111.88 19176.40 m
9 Invert concrete 1.30 1.30 1.28 1.15 1.65 1.23 1.41 m3/m 0.00 0.00 4100.19 3589.92 2859.58 878.76 276.08 11704.54 m3
10 Concrete lining 4.04 m3/m 0.00 0.00 0.00 0.00 0.00 0.00 790.26 790.26 m3
11 Reinforcement 0.48 1.5% of RCC lining 0.00 0.00 0.00 0.00 0.00 0.00 93.05 93.05 ton
12 Formwork 12.98 m2/m 0.00 0.00 0.00 0.00 0.00 0.00 2541.54 2541.54 m2
13 Backfill concrete 1.29 1.29 1.29 1.29 5% of excavation 0.00 0.00 0.00 4046.68 2248.55 927.90 253.27 7476.41 m3
14 Grouting 4.82 31.20 41.80 84.08 93.98 123.24 147.89 kg/m 0.00 0.00 134405.91 263056.45 163364.60 88408.40 28957.45 678192.80 kg
15 Drilling for grouting 5.000 5.000 5.000 10.000 10.000 m/m 0.00 0.00 16079.19 15642.37 8691.74 7173.58 1958.04 49544.91 m

Adits Sum
Rock Excavation Rock Excavation 23900
Adit Plug Adit Plug 1219.8
SC I II III IV V VI VII
I II III IV V VI VII SUM Unit
SN Excavation 20.33 20.33 20.33 20.33 20.33 20.33 20.33 m3/m 0.00 1308.72 14907.60 11783.90 4945.16 3252.99 0.00 36198.38 m3
1 Fiber Shotcrete 50 mm 0.63 0.63 0.63 0.63 0.63 m3/m 0.00 40.56 0.00 0.00 153.24 100.81 0.00 294.61 m2
2 100 mm 1.24 m3/m 0.00 0.00 909.27 0.00 0.00 0.00 0.00 909.27 m2
150 mm 1.85 1.85 m3/m 0.00 0.00 0.00 1072.32 450.00 0.00 0.00 1522.32 m2
200 mm 1.85 2.45 0.00 0.00 0.00 0.00 0.00 296.02 0.00 296.02 m2
3 Rock Bolt 2.5 m 2.50 16.18 21.67 32.69 39.58 47.92 47.92 m 0.00 1041.34 15887.76 18949.48 9628.43 7667.12 0.00 53174.12 m
4 Weep holes 4 4 4 4 4 4 rm/m 0.00 257.50 2933.12 2318.52 972.98 640.04 0.00 7122.16 rm
5 Steel ribs 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ISMB 150 192.90 192.90 191.65 Kg/m 0.00 0.00 0.00 0.00 46922.56 30866.29 0.00 77788.85 kg
6 Tie bar 13.27 13.27 13.27 Kg/m 0.00 0.00 0.00 0.00 3228.85 2123.98 0.00 5352.82 m
7 Anchor bar 19.75 19.75 19.75 Kg/m 0.00 0.00 0.00 0.00 4804.83 3160.68 0.00 7965.51 m
8 Spiling 21.00 21.00 Kg/m 0.00 0.00 0.00 0.00 0.00 3360.20 0.00 3360.20 m
9 Concrete lining 2.45 m3/m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 m3
10 Reinforcement 0.04 1.5% of RCC lining 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 ton
11 Formwork 11.94 m2/m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 ton
12 Backfill concrete 1.02 1.02 1.02 1.02 5% of excavation 0.00 0.00 0.00 589.19 247.26 162.65 0.00 999.10 m3
13 Grouting 4.02 26.00 34.83 52.55 63.63 77.03 77.03 kg/m 0.00 1673.96 25539.57 30461.28 15477.70 12324.90 0.00 85477.40 kg
14 Drilling for grouting 5.000 5.000 5.000 10.000 10.000 m3/m 0.00 0.00 3666.41 2898.16 1216.22 1600.10 0.00 9380.88 m

BUSHP
 Cost Estimate

Vertical Shaft
SC I II III IV V VI VII
I II III IV V VI VII SUM
1 Excavation 12.57 12.57 12.57 12.57 12.57 12.57 12.57 m3/m 0.00 0.00 1507.92 2538.58 1482.85 1759.55 0.00 7288.91 m3
2 Fiber Shotcrete 50 mm 0.62 0.62 0.62 0.62 0.62 m3/m 0.00 0.00 0.00 0.00 73.16 86.82 0.00 159.98 m2
100 mm 1.23 m3/m 0.00 0.00 147.00 0.00 0.00 0.00 0.00 147.00 m2
150 mm 1.23 1.81 1.81 1.81 m3/m 0.00 0.00 0.00 247.47 214.06 254.01 0.00 715.54 m2
200 mm m3/m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3 Rock Bolt 2m kg/m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 m
2.5 m 25 19.12 26.67 58.50 41.67 41.67 41.67 kg/m 0.00 0.00 3200.00 11818.17 4916.88 5834.38 0.00 25769.42 m
4 Weep holes 4 4 4 4 4 4 4 rm/m 0.00 0.00 480.00 808.08 472.02 560.10 0.00 2320.20 rm
5 Wiremesh 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Steel ribs ISMB 150 126.15 189.23 Kg/m 0.00 0.00 0.00 0.00 0.00 17664.27 0.00 17664.27 kg
Tie bar 13.27 13.27 13.27 Kg/m 0.00 0.00 0.00 0.00 1566.41 1858.70 0.00 3425.11 m
6 Anchor bar 39.51 39.51 39.51 Kg/m 0.00 0.00 0.00 0.00 4661.93 5531.85 0.00 10193.78 m
7 Spiling 20.00 20.00 20.00 Kg/m 0.00 0.00 0.00 0.00 2360.10 2800.50 0.00 5160.60 m
8 Invert concrete m3/m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 m3
9 Concrete lining m3/m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 m3
10 reinforcement 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
11 formwork 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
12 backfill concrete 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2830.64
13 Grouting 40.19 30.73 42.87 94.04 66.98 66.98 66.98 kg/m 0.00 0.00 5144.00 18997.71 7903.88 9378.76 0.00 41424.34
14 drilling for grouting 5.000 5.000 5.000 10.000 10.000 m/m 0.00 0.00 600.00 1010.10 590.03 1400.25 0.00 3600.38

Horizontal Shaft
SC I II III IV V VI VII
SN I II III IV V VI VII SUM
1 Excavation 18.08 18.08 18.08 18.08 18.08 18.08 18.08 m3/m 0.00 3621.63 6852.51 8268.87 4679.18 2327.23 0.00 25749.42 m3
2 Fiber Shotcrete 50 mm 0.57 0.57 0.57 0.57 m3/m 0.00 115.00 0.00 0.00 147.54 73.38 0.00 335.92 m2
100 mm 1.14 m3/m 0.00 0.00 432.52 0.00 0.00 0.00 0.00 432.52 m2
150 mm 1.70 1.70 1.70 1.70 m3/m 0.00 0.00 0.00 777.62 440.04 218.86 0.00 1436.52 m2
200 mm 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3 Rock Bolt 2m kg/m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 m
2.5 m 7.50 16.18 21.67 32.69 39.58 47.92 47.92 kg/m 0.00 3240.87 8213.26 14954.28 10246.03 6168.79 0.00 42823.22 m
4 Weep holes 4.00 4.00 4.00 4.00 4.00 4.00 4.00 rm/m 0.00 801.38 1516.29 1829.70 1035.39 514.96 0.00 5697.72 rm
5 Wiremesh 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
6 Steel ribs 118.20 177.30 Kg/m 0.00 0.00 0.00 0.00 0.00 15217.48 0.00 15217.48 kg
7 Tie bar 13.27 13.27 13.27 Kg/m 0.00 0.00 0.00 0.00 3435.95 1708.90 0.00 5144.86 m
8 Anchor bar 39.51 39.51 39.51 Kg/m 0.00 0.00 0.00 0.00 10226.05 5086.02 0.00 15312.08 m
9 Spiling 20.00 20.00 20.00 Kg/m 0.00 0.00 0.00 0.00 5176.94 2574.80 0.00 7751.74 m
10 Invert concrete m3/m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 m3
11 Concrete lining m3/m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 m3
12 reinforc 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
13 formwork 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
14 backfill concrete 0.00 0.00 0.00 0.00 0.00 0.00 0.00 14856.80
15 Grouting 12.06 26.00 34.83 52.55 63.63 77.03 77.03 kg/m 0.00 5209.69 13202.81 24039.00 16470.49 9916.33 0.00 68838.33
16 drilling for grouting 5.000 5.000 5.000 10.000 10.000 0.00 0.00 1895.37 2287.13 1294.24 1287.40 0.00 6764.13

BUSHP
 Cost Estimate

Surge Shaft
SC I II III IV V VI VII
I II III IV V VI VII SUM
1 Excavation 70.88 70.88 70.88 70.88 70.88 70.88 70.88 m3/m 0.00 0.00 2225.69 2782.12 556.42 0.00 0.00 5564.24 m3
2 Fiber Shotcrete 50 mm 1.48 1.48 1.48 1.48 1.48 m3/m 0.00 0.00 0.00 0.00 11.65 0.00 0.00 11.65 m2
100 mm 2.95 m3/m 0.00 0.00 92.72 0.00 0.00 0.00 0.00 92.72 m2
150 mm 4.41 5.84 5.84 5.84 m3/m 0.00 0.00 0.00 172.94 45.87 0.00 0.00 218.80 m2
200 mm 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3 Rock Bolt 2m kg/m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 m
4m 4.00 52.00 80.00 106.67 159.23 187.50 187.50 kg/m 0.00 0.00 2512.00 4186.67 1249.96 0.00 0.00 7948.63 m
4 Weep holes 4.00 4.00 4.00 4.00 4.00 4.00 4.00 rm/m 0.00 0.00 125.60 157.00 31.40 0.00 0.00 314.00 rm
5 Wiremesh 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
6 Steel ribs 200 459.56 459.56 459.56 Kg/m 0.00 0.00 0.00 0.00 3607.52 0.00 0.00 3607.52 kg
7 Tie bar 13.27 13.27 13.27 Kg/m 0.00 0.00 0.00 0.00 104.20 0.00 0.00 104.20 kg
8 Anchor bar 39.51 39.51 39.51 Kg/m 0.00 0.00 0.00 0.00 310.12 0.00 0.00 310.12 kg
9 Spiling 20.00 20.00 20.00 m/m 0.00 0.00 0.00 0.00 157.00 0.00 0.00 157.00 m
10 Invert concrete m3/m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 m3
11 Concrete lining m3/m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 m3
12 reinforc 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
13 formwork 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
14 backfill concrete 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
15 Grouting 6.43 83.59 128.60 171.47 255.96 301.41 301.41 kg/m 0.00 0.00 4038.04 6730.07 2009.31 0.00 0.00 12777.42
16 drilling for grouting 5.000 5.000 5.000 10.000 10.000 0.00 0.00 157.00 196.25 39.25 0.00 0.00 392.50

Ventilation Tunnel
SC I II III IV V VI VII
I II III IV V VI VII SUM
1 Excavation 12.69 m3/m 0.00 0.00 0.00 1046.60 0.00 0.00 0.00 1046.60 m3
2 Fiber Shotcrete 50 mm m3/m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 m2
100 mm 1.58 m3/m 0.00 0.00 0.00 130.27 0.00 0.00 0.00 130.27 m2
150 mm m3/m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 m2
200 mm 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3 Rock Bolt 2m 22.67 kg/m 0.00 0.00 0.00 1870.00 0.00 0.00 0.00 1870.00 m
4m kg/m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 m
4 Weep holes 4.00 rm/m 0.00 0.00 0.00 330.00 0.00 0.00 0.00 330.00 rm
5 Wiremesh 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
6 Steel ribs 200 Kg/m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 kg
7 Tie bar Kg/m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 m
8 Anchor bar Kg/m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 m
9 Spiling Kg/m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 m
10 Invert concrete m3/m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 m3
11 Concrete lining m3/m 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 m3
12 reinforc 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
13 formwork 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
14 backfill concrete 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
15 Grouting 36.44 kg/m 0.00 0.00 0.00 3006.03 0.00 0.00 0.00 3006.03
16 drilling for grouting 5.000 0.00 0.00 0.00 412.50 0.00 0.00 0.00 412.50

BUSHP
 Cost Estimate

COST ESTIMATE

Project: Bajhang Upper Seti Hydropower Project (216 MW) Study Level: Feasibility
Location: Bajhang
Title: Tunnel
HRT1 Sum
Type 261.97 1000 852.61 1430.16 3092.13 705.17 979.02 674.76 8995.82 Type i ii iii iv v vi vii
i 0 Length 0.00 0.00 3215.84 3128.47 1738.35 717.36 195.804
ii 0
iii 45% 65% 55% 45% 40% 3215.837
iv 30% 35% 40% 45% 40% 20% 50% 3128.473
v 25% 45% 15% 45% 45% 10% 1738.348
vi 15% 35% 35% 717.358
vii 20% 195.804
8995.82

Type Adit 1 Adit 2 Adit 3 Adit 4 Adit 5 Adit 6 Sum

214.58 437.02 457.17 375.18 259.87 36.72 1780.54 Type i ii iii iv v vi vii
i 0 Length 0.00 64.37 733.28 579.63 243.24 160.01 0.00
ii 30% 64.374
iii 70% 55% 40% 60% 100% 733.281
iv 45% 20% 50% 40% 579.631
v 45% 10% 243.245
vi 35% 160.01
vii 0
1780.54

Type Vertical Vertical Sum

Shaft 1 Shaft 2
300.00 280.05 580.05 Type i ii iii iv v vi vii
i 0 Length 0.00 0.00 120.00 202.02 118.01 140.03 0.00
ii 0
iii 40% 120
iv 30% 40% 202.02
v 30% 10% 118.005
vi 50% 140.025
vii 0
580.05

Horizont Horizontal
Horizontal Horizontal
al Shaft Shaft (Ch.
Shaft (Ch. Shaft (Ch.
Type (Ch.9+23 10+250 to Sum
9+500 to 9+704.51
3.84 to 11+054.11
9+704.51) to 10+250)
9+500) )

335.52 205.53 438.17 445.21 1424.43

i 0 Type i ii iii iv v vi vii
ii 45.00% 200.345 Length 0.00 200.34 379.07 457.43 258.85 128.74 0.00
iii 40% 55.00% 379.074
iv 50% 45% 45.00% 457.425
v 10% 35% 35.00% 258.847
vi 20% 20.00% 128.74
vii 0
1424.43

Surge Shaft Sum

Type 78.50 78.50 Type i ii iii iv v vi vii
i 0.00 Length 0.00 0.00 31.40 39.25 7.85 0.00 0.00
ii 0.00
iii 40.00% 31.40
iv 50.00% 39.25
v 10.00% 7.85
vi 0.00
vii 0.00
78.50

Ventilation Tunnel Sum

SN 165.00 165.00 Type i ii iii iv v vi vii
i 0.00 Length 0.00 0.00 66.00 82.50 16.50 0.00 0.00
ii 0.00
iii 40.00% 66.00
iv 50.00% 82.50
v 10.00% 16.50
vi 0.00
vii 0.00
165.00

BUSHP
 Cost estimate

COST ESTIMATE
Project: Bajhang Upper Seti Hydropower Project Study Level Feasibility
Location: Bajhang
Title: Powerhouse, Protection and Switchyard

S.No. Rate, Rs/unit Amount, NRS.

Description of Particulars Unit Quantity Remarks

01 Site Clearance and Preparation m2 12500.00 8.89 111,182.06

3
02 Boulder Mix Soil Excavation m 28680.00 469.87 13,475,736.86
03 Rock excavation m3 7170.00 181.47 1,301,116.99
2
04 Backfilling m 27410.00 80.30 2,201,004.36
05 Concrete Works (M15) m3 284.40 15,990.72 4,547,762.04
3
06 Plain concrete on RCC work (M30) m 15648.50 - -
07 Reinfocement bar in Concrete ton 2456.81 183,850.91 451,687,577.50
08 Form work m2 23460.66 1,454.99 34,135,024.89
09 Rock fall protection sum 1.00 127956907.13 127,956,907.13
10 Partition board wall m3 2576.00 1,000.00 2,576,000.00
2
11 Almunium work for door/win m 454.99 10,000.00 4,549,860.00
2
12 Rolling shutter m 30.00 5,000.00 150,000.00
13 Floor finishes m2 300.00 1,650.00 495,000.00
2
14 Painting works m 2576.00 150.00 386,400.00
15 Steel used in roof truss @35kg per sq.m ton 91.9 171,391.09 15,746,556.51
16 Electrical and Sanitary LS 1.00 2,000,000.0 2,000,000.00
17 Collapseable gate m2 30.00 6,000.00 180,000.00
18 Powerhouse landscaping works LS 1.00 800,000.00 800,000.00
19 Ducts and Covers LS 1.00 1,200,000.0 1,200,000.00
20 CGI Roofing works m2 1680.00 1,500.00 2,520,000.00
21 Switchyard civil works LS 1.00 20,000,000.0 20,000,000.00
Total 686,020,128.34

BUSHP
 Cost estimate

Dimension
Length, Breadth, Height, m
S. No. Description of Particulars Unit No. Quantity Remarks
m m
L B H
01 Site Clearance and Preparation m2 1 250.00 50.00 12500.00
12500.00
02 Excavation works
a. Boulder mix soil Excavation powerhouse m3 1 110.00 105.00 11550.00
Flood wall m3 1 250.00 72.00 18000.00
Tailrace m3 1 100.00 63.00 6300.00
28680.00
03 Rock Excavation works
a. Excavation for Powerhouse area m3 1 7170.00
7170.00
04 Backfilling
a. Powerhouse and area m3 1 110.00 94.00 10340.00
flood wall m3 1 250.00 41.00 10250.00
embankment m3 1 110.00 62.00 6820.00
27410.00
05 Concrete Works (M15)
Blinding concrete m3 1 79.00 24.00 0.150 284.40
284.40
06 Plain concrete on RCC work (M30)
Raft m3 1 79.00 24.00 2.00 3792.00
Side wall length m3 2 74.25 0.75 12.50 1392.19
Side wall breadth m3 2 19.25 0.75 12.50 360.94
Slab turbine floor m3 1 75.00 20.00 1.00 1500.00
Slab Intermdeiate floor m3 1 75.00 19.00 0.80 1140.00
Slab machine floor m3 1 75.00 19.00 0.60 855.00
Column m3 32 1.50 1.50 28.50 2052.00
Normal Beam m3 4 187.00 0.50 0.80 299.20

BUSHP
 Cost estimate

Dimension
Length, Breadth, Height, m
S. No. Description of Particulars Unit No. Quantity Remarks
m m
L B H
3
Crane beam m 2 75.75 2.00 2.00 606.00

Machine foundation depth m3 4 19.00 12.00 1.00 912.00

extra depth just below machine m3 4 8.00 8.00 1.00 256.00
Extra wall in turbine floor m3 4 12.00 2.50 2.50 300.00
Extra wall in intermediate floor m3 4 12.00 2.00 2.50 240.00

Tailrace concrete m3 1 195.00 9.97 1943.18

Flood Protection wall m3 1 250.00 32.50 8125.00
15648.50
07 Reinfocement bar in Concrete
a. @ 2% of concrete on RCC ton 2.0% 2456.81
@ 1.5% of concrete on RCC ton 1.5% 956.72
2456.81

08 Rock fall protection

Surface preparation m3 1 200.00 50.00 1.50 15000.00
15000.00

150mm thick shotcrete m3 1 200.00 50.00 10000.00

10000.00

Reinforcement @ 1.2% of concrete ton 1.20% 141.30

141.30

Rockbolt m 3000 3.00 9000.00

9000.00

BUSHP
 Cost estimate

Dimension
Length, Breadth, Height, m
S. No. Description of Particulars Unit No. Quantity Remarks
m m
L B H
09 Form work
Powerhouse
Raft m2 1 206.00 2.00 412.00
Side wall length m2 4 74.25 12.50 3712.50
Side wall breadth m2 4 19.25 12.50 962.50
Slab turbine floor m2 1 75.00 20.00 1500.00
Slab Intermdeiate floor m2 1 75.00 20.00 1500.00
Slab machine floor m2 1 75.00 20.00 1500.00
Column m2 32 6.00 28.50 5472.00
Normal Beam m2 4 187.00 1.10 822.80
Crane beam m2 2 75.75 3.00 454.50

Flood wall
Footing m2 2 250.00 2.00 1000.00
Wall vetical m2 1 250.00 12.00 3000.00
Wall slanting m2 1 250.00 12.10 3025.00

Tailrace
Wall m2 4 5.20 4.20 87.36
Slab m2 1 4.00 3.00 12.00

23460.66

10 Partition board wall

Side wall length m2 2 54.00 16.00 1728.00
Side wall breadth m2 2 14.00 16.00 448.00
Internal partition m2 1 400.00

BUSHP
 Cost estimate

Dimension
Length, Breadth, Height, m
S. No. Description of Particulars Unit No. Quantity Remarks
m m
L B H
2576.00

11 Almunium work for door/win

Doors and window 20% of wall m2 15% 454.99
454.99

Rolling shutter m2 1 6.00 5.00 30.00

12 Floor finishes m2 1 60.00 5.00 300.00

13 Painting works m2 1 2576.00

14 Steel used in roof truss @35kg per sq.m ton 1 35.00 75.00 91.88

BUSHP