SUMARRY

Cost Sharing
Sn Items Total PAF Community
1 Local materials 185413 101407 84007
2 Non local material 151954 151954 0
3 Pipes 104150 104150 0
4 Tools and fittings 120397 120397 0
5 Transportation 118573 87955 30618
6 Skilled and unskilled labor 306209 155546 150663
Totals 986696 721409 265287

0.0 0.0 0.0

566097.2
 of]hgfsf] nfut ljj/0f
cfof]hgfsf] gfdM l;¢d'n vf]nf vfg]kfgL lgdf{0f cfof]hgf
hNnf M /f]Nkf uf=lj=;= 3f]8f ufFp
l; g ljj/0f hDdf u=lg= sf]if pkef]Qmf
1 OG6]s - ! j6f_ 58134.71 44733.06 13401.65
1.10 lgdf{0f ;fdfu|Lx? 37539.33 27865.60 9673.72
1.20 dhb'/ 15052.28 11324.35 3727.93
km]/f] l;d]G6
1.30 lkml6Ëx? 6}+s % 5543.10 5543.10 0.00
2 3dL 139007.42 113737.29 25270.13
3.10 lgdf{0f ;fdfu|Lx? 62809.87 50289.74 12520.13
3.20 dhb[/ 58750.00 46000.00 12750.00
la;fdfu|Lx?
4 5.13.30 lkml6Ëx?
lgdf{0f lk 6L -# j6f_ 17447.55
0.00
#REF! 17447.55
0.00
#REF! 0.00
#REF!
3 qml;Ë 184107.83 138142.86 45964.97
5.10 lgdf{0f ;fdfu|Lx? 73925.95 57018.23 16907.72
5.20 lkml6Ëx? 56061.50 56061.50 0.00
5.30 dhb[/ 54120.38 25063.13 29057.25
4 kfOk nfOg 238619.72 154297.51 84322.21
6.10 lgdf{0f ;fdfu|Lx? 8793.93 6131.54 2662.39
6.20 Pr l8 lk kfOk 87156.00 87156.00 0.00
6.30 hL cfO kfOk 16993.84 16993.84 0.00
6.40 lkml6Ëx? 9240.00 9240.00 0.00
6.50 dhb[/ 116435.95 34776.13 81659.82
5 PËn kf]]n -!^ j6f_ 70074.85 48792.11 21282.73
7.10 lgdf{0f ;fdfu|Lx? 58292.66 43452.92 14839.73
7.20 dhb[/ 11782.19 5339.19 6443.00
6 PËn u]6 -\@ j6f_ 38977.59 26314.95 12662.64
8.10 lgdf{0f ;fdfu|Lx? 27359.00 21096.35 6262.65
8.20 dhb[/ 11618.59 5218.60 6399.99
7 wf/f -%a6f_ 122141.35 90376.03 31765.32
7.10 lgdf{0f ;fdfu|Lx? 68646.35 47506.03 21140.32
7.20 dhb'/ 38450.00 27825.00 10625.00
7.30 lkml6Ëx? 15045.00 15045.00 0.00
8 cf}hf/x? 17060.00 17060.00 0.00
9 9'jfgL 118572.80 87955.00 30617.80
9.10 6«saf6 d]f6/af6f];Dd 12320.00 12320.00 0.00
9.20 6\ofs6/ 14400.00 14400.00 0.00
9.30 af6f] b]lv ufpF;Dd 91852.80 61235.00 30617.80
s'n hDdf-/sd ?|_ 986696.27 721408.82 265287.45
k|ltztdf 100.00 73.11 26.89
 SALIENT FEATURES
(Gravity Water Supply)
A. General Information
Sub-Project Name- Siddhamul khola ws scheme
Po Name- LDF
Co Name- Janasewa Community Organisation
Location
VDC- Ghodagaun Ward- 8
District- Rolpa Zone Rapti
Distance from Nearest Road Head from community 6 km
B. Beneficiaries Information
CO Other Total
No. house hold 20 0 20
No. of Present population 130 0 130
Designed Population ( 20 years later) 181

C. Technical Information (Features)

Discharge measurement
Type of Source Name of source Location of Source Measured Safe Q measured Method of
Discharged Yield date measurement
Bucket and
spring Siddhamul Ghodagaun 0.169 0.152 6/3/2071
Watch

Civil structure:
Structure Type Number Capacity/Length
Intake structure Non standard 1.00
Reservior Tank Standard/Ferro Cement 1.00 5 m3
Tap Stands Standard/Medium type 5.00
Pipe Crossing structure Cable GI crossing 4 8,7,10&8m

Transmission Pipe Line

Pipe Type Pipe size Length(m)
HDPE - 6kg/cm2 Details below
HDPE pipes 32/6 44
HDPE - 10kg/cm2 details below
HDPE pipes 20/10 169
HDPE pipes 25/10 983
GI -Medium class details below
GI-3/4" 49
GI-1" 9
Sub-Total(Transmission) 1254
Distribution Pipe line
HDPE - 6kg/cm2 Details below
HDPE pipes 32/6 178
HDPE - 10kg/cm2 Details below
HDPE pipes 20/10 334
HDPE pipes 25/10 49
GI -Medium class 0
Sub -Total of (Distribution) 561
Total(Trans+Distribution) 1815

D. Financial Information
Description PAF CO Others Total
Sub Project total cost 721409 265287 986696
Transportation Cost 118573 30618 149191
Sub Project total cost 602836.02 234669.65 837505.67
(Without transportation)

% Contribution 73% 27% 100.00%

Per capita Cost (Total) 5549.30 2040.67 7589.97
Per capita Cost 4637.20
(without Transportation)

Per Tap stand Cost 197339.25

 cfof]hgfsf] gfdM l;¢d'n vf]nf vfg]kfgL lgdf{0f cfof]hgf
lhNnf/f]Nkf uf=lj=;= 3f]8f ufFp ufpFsf] gfd plnvf]nf *

;+/rgfsf] gfd /sd

qmd ; km]/f] kfOk . hDdf
ljj/0f PËn kfOk OsfO b/
+Vof Og6}+s 6}Í % s]an s|| PËn u]6 wf/f dfqf hDdf u=lg= sf]if pkef]Qmf
kf]]n nfOg
3g dL l;ª
;Fvof 1.00 1 4 16 2 5.00
s lgdf0f ;fdflu|x? -:yflgo_
1 9'Ëf 2.87 3.89 8.58 9.68 3.26 7 1.33 36.61 3g dL 1275 46676.48 14002.94 32673.53
2 lu§L -%–@% dLdL_ 1.75 0.88 0.92 1.57 0.09 1.65 0.10 6.95 3g dL 2844 19760.59 5928.18 13832.41
3 afn'jf 1.63 3.49 3.99 1.66 1.71 5.3 0.68 18.46 3g dL 6200 114456.95 80119.86 34337.08
4 afF; 0.00 8.00 0.00 0.00 0.00 - 0.00 8.00 lk; 100 800.00 240.00 560.00
5 sf7 0.17 0.07 0.00 0.00 0.00 0.5 0.00 0.74 j dL 5000 3719.48 1115.84 2603.63
hDdf -s|_ 185413.5 101406.8 84007
v lgd{f0f ;fdflu|x? -u}/–:yflgo_
1 l;d]G6 14.84 17.00 31.72 10.24 7.23 23.75 3.28 108.06 Aofux? 765 82665.05 82665.05 0
2 Kn]]g tf/ -#=% dL dL 0.00 30.00 0.00 0.00 0.00 - 0.00 30.00 s]hL 115 3450.00 3450.00 0
3 lsnf÷sf‘6Lx? 0.50 0.50 0.00 0.00 0.00 - 0.55 1.55 s]hL 115 178.25 178.25 0
4 kmnfd] 58-^ dL dL_ 20.00 4.62 125.00 0.00 0.00 - 0.00 149.62 s]hL 90 13465.80 13465.80 0
5 kmnfd] 58-!) dL dL_ 0.00 49.60 0.00 0.00 0.00 - 0.00 49.60 s]hL 90 4464.00 4464.00 0
6 kf]lnlyg l;6 -();]dL_ 5.00 38.00 0.00 0.00 0.00 - 0.00 43.00 dL6/ 29 1247.00 1247.00 0
7 aflG8ª tf/ 0.20 5.60 1.20 0.00 0.00 - 0.00 7.00 s]hL 101 707.00 707.00 0
8 s'v'/] hfnL -() ;]dL_ 0.00 38.00 0.00 0.00 0.00 - 0.00 38.00 dL6/ 125 4750.00 4750.00 0
9 uf]nf] :ofNa -^) ;]dL_ 2.00 2.00 0.00 0.00 0.00 - 0.00 4.00 lk; 2260 9040.00 9040.00 0
10 PËn kf]n @=! dL 0.00 0.00 0.00 16.00 0.00 - 0.00 16.00 lk; 1057 16912.00 16912.00 0
11 sf8] tf/ 0.00 0.00 0.00 60.00 0.00 - 0.00 60.00 s]hL 108 6480.00 6480.00 0
lu|nsf] 9f]sf -!
12 %)÷(% ;]=dL=_ 0.00 0.00 0.00 0.00 2.00 - 0.00 2.00 lk; 3390 6780.00 6780.00 0
13 l;d]G6 /·÷:gf];]d 0.50 2.70 0.00 0.00 0.50 - 0.00 3.70 s]hL 85 314.50 314.50 0
14 tof/L lu|8 -wf/f_ 0.00 0.00 0.00 0.00 0.00 25.0 0.00 25.00 lk; 60 1500.00 1500.00 0
hDdf -v|_ 151953.6 151953.6 0

u dhb[/
1 bIf dhb[/ 6.28 50.00 14.21 4.67 5.92 15 4.61652 101 hgf 580 58399.67 58399.67 0.00
2 cbIf dhb[/ -Hofnfbf/ 18.08 40.00 39.59 6.19 4.20 45 75.526 229 hgf 425 97146.73 97146.73 0.00

3 cbIf dhb[/ ->dbfg_ 8.77 30.00 68.37 15.16 15.06 25 192.141 355 hgf 425 150662.99 0.00 150662.99
hDdf -u_ 306209 155546.4 150663
3 kfOk 0
1 Prl8Olk kfOk
^ s] hL sf]
#@ dL dL÷^ s]hL 222 222 ld6/ 60.00 13320 13320 0
!) s] hL sf]
!^ dL dL÷!) s]hL 0 0 ld6/ 0 0 0
@) dL dL÷!) s]hL 503 503 ld6/ 36.00 18108 18108 0
@% dL dL÷!) s]hL 1032 1032 ld6/ 54.00 55728 55728 0
hDdf -3=!_ 1757 1757 87156 87156 0
2 hL cfO{ kfOk -dWod_
hL cfO{ #÷$ OGr 49 49 ld6/ 271 13257.7928 13257.7928 0
hL cfO{ ! OGr 9 9 ld6/ 415 3736.0512 3736.0512 0
hDdf -3=@_ 58 58 ld6/ 16993.844 16993.844 0
hDdf -3_ 104149.844 104149.844 0
 ;+/rgfsf] gfd /sd
qmd ; km]/f] kfOk . hDdf
ljj/0f PËn kfOk OsfO b/
+Vof Og6}+s 6}Í % s]an s|| PËn u]6 wf/f dfqf hDdf u=lg= sf]if pkef]Qmf
kf]]n nfOg
3g dL l;ª
ª lkml6ª
lkml6Ëx? 5543.1 17448 56062 15045 9240 103337.15 103337.15 0

hDdf -lkml6ª_ 103337 103337 0.00

r cf}hf/
1 cf}hf/ aS; -vfnL_ 1 j6f 2000 2000 2000
2 afs;sf] ;frf] 1 j6f 50 50 50
3 lxl6ª Kn]6 %æ 2 j6f 1080 2160 2160
4 6]kmng se; -&Æ_ 2 j6f 280 560 560
5 6]kmng 6]k 2 j6f 15 30 30
6 a]Nrf 2 j6f 320 640 640
7 u}rL 4 j6f 300 1200 1200
8 lrhn 2 j6f 300 600 600
9 xyf}8f !.@ s]=lh 2 j6f 125 250 250
10 kfOk /]Gr !@æ 2 j6f 535 1070 1070
11 kfOk /]Gr !*æ 2 j6f 980 1960 1960
12 kfOk /]Gr @$æ 2 j6f 1650 3300 3300
13 x]S;f km|d 1 j6f 110 110 110
14 x]S;f An]8 2 bh{g 50 100 100
15 Kofg-s/fO_ 1 j6f 125 125 125
16 3g !÷@ kpG8 1 j6f 90 90 90
17 7"nf] slg{ 1 j6f 75 75 75
18 lkmlgl;ª slg{ 1 j6f 75 75 75
19 ydf]{qmd rs 2 j6f 400 800 800
20 tf/ a|'; 1 j6f 30 30 30
21 g/d tf/ a|'; $æ 1 j6f 40 40 40
22 v;|f] /]tL 2 j6f 360 720 720
23 rfVnf] /]tL 2 j6f 320 640 640
24 gfKg] lkmtf % dL 1 j6f 55 55 55
25 gfKg] lkmtf #) dL 1 j6f 280 280 280
26 u«Lh 1 j6f 100 100 100
hDdf -r_ 17060 17060 0
5 9[jfgL
1 6«s 2 6«Lk 2160 4320 4320 0
2 nf]l8ª / cgnf]l8ª 4 6«Lk 2000 8000 8000 0
1 6\ofs6/ 3 6«Lk 3000 9000 9000 0
2 nf]l8ª / cgnf]l8ª 6 6«Lk 900 5400 5400 0
3 af6f] b]lv ufp ;Dd 299 6«Lk 307.2 91852.8 61235 30617.8
hDdf -5|_ 118572.8 87955 30617.8
s"n hDdf -s++±v±u±3±ª±r±5_ 986696 721409 265287
k|ltztdf 100 73.11356501 26.886435
 SUMMARY OF LABOUR AND MATERIALS .
Name of Project: Siddhamul khola ws scheme
Name of components

Sn Description of Items fencing Totals Unit

Intake fcrt 5M3 Crossing angle Angle gate Tapstand Pipe line
poles

Number of units 1 1 4 16 2 5.00

A. Local Materials

1 Stone (Blocks+ Bonds) 2.87 3.89 34.32 9.68 3.26 7 1.33 62.35 m3

2 Aggregate(5-40mm) 1.75 0.88 3.67 1.57 0.09 1.65 0.10 9.70 m3

3 Sand 1.63 3.49 15.96 1.66 1.71 5.3 0.68 30.43 m3

4 Bamboo 0.00 8.00 0.00 0.00 0.00 0 0.00 8.00 pc

5 Wood For Framework 0.17 0.07 0.00 0.00 0.00 0.5 0.00 0.74 m3

B. Non local materials

1 Cement 14.84 17.00 126.86 10.24 7.23 23.75 3.28 203.21 bags

2 Plain Wire(3.5mm) 0.00 30.00 0.00 - - 0 0.00 30.00 kg

3 Nails 0.50 0.50 0.00 - - 0 0.55 1.55 pc

4 Reinforcement bar -6mm. 20.00 4.62 500.00 - - 0 0.00 524.62 kg

5 Reinforcement bar -10mm. 0.00 49.60 0.00 - - 0 0.00 49.60 kg

6 Polythene Sheet (90cm) 5.00 38.00 0.00 - - 0 0.00 43.00 kg

7 Binding Wire 0.20 5.60 4.80 - - 0 0.00 10.60 kg

8 Chicken Wire Mesh (90cm) 0.00 38.00 0.00 - - 0 0.00 38.00 kg

9 Circular Slabe Frame (60 cm ) 2.00 2.00 0.00 - - 0 0.00 4.00 mtr

10 Angle Pole For Fencing 0.00 0.00 0.00 16.00 - 0 0.00 16.00 mtr

11 Barbed Wire 0.00 0.00 0.00 60.00 - 0 0.00 60.00 pc

12 M.S.Grill Gate For Fencing 0.00 0.00 0.00 - 2.00 0 0.00 2.00 pc

13 Snowcem 0.50 2.70 0.00 - 0.50 0 0.00 3.70 kg

 Name of components

Sn Description of Items fencing Totals Unit

Intake fcrt 5M3 Crossing angle Angle gate Tapstand Pipe line
poles

14 Readymade grids 0.00 0.00 0.00 - - 25 0.00 25.00 pc

 Name of components

Sn Description of Items fencing Totals Unit

Intake fcrt 5M3 Crossing angle Angle gate Tapstand Pipe line
poles

C. Pipe

HDPE- 6KG/CM2

HDPE pipes 32/6 mtr 222 222.00

Pressure 10 kg/cm2

HDPE pipes 20/10 mtr 503.00 503.00

HDPE pipes 25/10 mtr 1,032.00 1032.00

Total ( HDPE) 1,757 1757.00

GI PIPE (meidum class)

GI-3/4" mtr 49.00 49.00

GI-1" mtr 9.00 9.00

Total (GI) 58 58.00

D. Labours

1 Skilled 6.28 50.00 56.82 4.67 5.92 15 4.61652 143.31 md

2 Unskilled(paid) 18.08 40.00 158.34 6.19 4.20 45 75.526 347.34 md

3 Unskilled(contribution) 8.77 30.00 273.48 15.16 15.06 25 192.14075 559.61 md

 SUMMARY OF FITTINGS
Name of Project: Siddhamul khola ws scheme
Quantity Unit
Tot. Weight
Sn Description of Items Unit weight
(approx)Kg
Kg
A Fittings
1 Intake fittings
For intake, outlet 1"size
HDPE reducer, tee and HDPE pipe set- 2" pcs. 1.00
GI pipe 1" Φ -different length mtr 1.00
GI union 1" Φ Pcs. 1.00
GI Nipple 1" Φ Pcs. 2.00
Brass Gate valve 1" Φ pcs. 1.00
GI reducing Tee 1" *1" *1/2 pcs. 1.00 32
GI pipe-1/2" mtr 0.75
GI equal Tee -1/2" Pcs. 1.00
Brass Union 1" Φ Pcs. 1.00
Overflow Fittings-
GI pipe 2" Φ mtr 0.70
Gi elbow-2" pc 2.00
GI nipple-2" pc 1.00
 Quantity Unit
Tot. Weight
Sn Description of Items Unit weight
(approx)Kg
Kg
2 FCRT 5 m3- fitting :
Inlet 1/2"size
G.I. Elbow 1/2" pcs. 3.00
G.I. Socket 1/2" pcs. 1.00
Brass Union 1/2" pcs. 1.00
G.I. Union 1/2" pcs. 1.00
GI Pipe 1/2" (0.65+0.4+1.8) mtr. 2.85
Outlets 1" size
G.I. Elbow 1" pcs. 1.00
G.I. Elbow -1/2" pcs. 2.00
G.I. Union 1" pcs. 1.00
G.I. Union -1/2" pcs. 1.00
G.I. Nipple 1" 75mm long pcs. 3.00
GI Nipple -1/2" (75 mm long) pcs. 1.00
G.I.Equal Tee-1/2" pcs. 1.00 32
G.I.Reducing Tee1" *1/2 pcs. 1.00
Brass Union 1" pcs. 1.00
Brass Gate Valve 1" pcs. 1.00
G.I. Pipe1" (0.4 +1.3) mtr. 1.70
G.I. Pipe -1/2" (0.5+0.6+1.2) mtr. 2.30
Washout
G.I. Elbow-2" pcs. 1.00
GI Nipple 2" (3") pcs. 3.00
Brass Gate Valve- 2" pcs. 1.00
G.I PIPE 2" (0.25+1.35) mtr. 1.60
Brass union 2" Pcs. 1.00
HDPE 64mm/ 4kg-f mtr. 5.00
Overflow
G.I. Elbow-2" pcs. 2.00
3 PIPE LINE fitting
GI Socket -3/4" pc 6.00
GI Union-3/4" pc 3.00
Brass Union-3/4" pc 12.00
7
GI Socket -1" pc 1.00
GI Union-1" pc 1.00
Brass Union-1" pc 2.00
4 Crossing Fittings for 4 no of crossings
Suspension Cable (14mm) Mtr. 122.90
Saddle for Suspension Cable Pcs 8.00
Bulldog Grips (12mm) Pcs 16.00
Clamps / Thimble Pcs 8.00
Hanger bars @2 m spacing Mtr. 84.00
8 Meter Crossing
GI Union 1" dia pcs 2.00
GI Socket 1" dia pcs 2.00
Brass Union 1" dia Both Sides pcs 2.00
GI Elbow 1" dia Both Sides pcs 4.00
GI Pipe 1" dia (0.6+0.6)m mtr. 1.20
GI Nipple 1" dia 4'' long pcs. 2.00
7 Meter Crossing
GI Union 3/4" dia pcs 2.00
GI Socket 3/4" dia pcs 1.00
Brass Union 3/4" dia Both Sides pcs 2.00
GI Elbow 3/4" dia Both Sides pcs 4.00 40
GI Pipe 3/4" dia (0.6+0.6) mtr. 1.20
GI Nipple 3/4" dia 4'' long pcs. 2.00
10 Meter Crossing
GI Union 3/4" dia pcs 2.00
GI Socket 3/4" dia pcs 2.00
Brass Union 3/4" dia Both Sides pcs 2.00
GI Elbow 3/4" dia Both Sides pcs 4.00
GI Pipe 3/4" dia (0.6+0.6) mtr. 1.20
GI Nipple 3/4" dia 4'' long pcs. 2.00
8 Meter Crossing
GI Union 3/4" dia pcs 2.00
GI Socket 3/4" dia pcs 2.00
Brass Union 3/4" dia Both Sides pcs 2.00
GI Elbow 3/4" dia Both Sides pcs 4.00
GI Pipe 3/4" dia (0.6+0.6) mtr. 1.20
GI Nipple 3/4" dia 4'' long pcs. 2.00
5 Tap stands fittings for all taps
G.I. Pipe-1/2" pcs 4.00
 Quantity Unit
Tot. Weight
Sn Description of Items Unit weight
(approx)Kg
Kg
G.I. Elbow -1/2" mtr 2.00
G.I. Socket -1/2" pcs. 1.00
Regulating Tee-1/2" pcs. 1.00
65
Brass Union-1/2" pcs. 1.00
Brass Tap-1/2" pcs. 1.00
HDPE pipe-63mm/4kg-cm^2 pcs. 5.00
Total(fitting) 176

SUMMARY OF TOOLS AND WEIGHT CALCULATION WEEIGHT.

Quantity Unit
Tot. Weight
Sn Description of Items Unit weight
(approx)Kg
Kg
B Tools
Tool Box (Empty) No 1.00 10 10
Total Box lock No 1.00 0.05 0.05
Heating Plate 5" No 2.00 2.5 5
Teflon cover (7"*7") No 2.00 0.05 0.1
Teflon tape No 2.00 0.05 0.1
Shovel No 2.00 3.1 6.2
Pick axe No 4.00 0.5 2
Chissel No 2.00 0.05 0.1
Hammer-1/2 kg No 2.00 2.4 4.8
pipe wrench 12" No 2.00 0.25 0.5
pipe wrench 18" No 2.00 0.2 0.4
pipe wrench 24" No 2.00 0.3 0.6
Hack saw frame No 1.00 0.5 0.5
hack saw blade dozen 2.00 0.2 0.4
Steel pan No 1.00 0.3 0.3
Sledge hammer 0.25 kg No 1.00 0.3 0.3
Building trowel No 1.00 0.3 0.3
finishing trowel No 1.00 0.35 0.35
Thermo crone chalk No 2.00 0.05 0.1
Steel brush No 1.00 0.25 0.25
Soft brush 4" No 1.00 0.15 0.15
File steel (rough) No 2.00 0.3 0.6
File steel (Flat) No 2.00 0.3 0.6
Measuring tape -5m No 1.00 0.25 0.25
Measuring tape -30m No 1.00 6 6
Greese kg 1.00 1 1
Total(tools) 40.95
TOTAL(fitting +tools) 216.95
 COST ESTIMATE FOR CABLE CROSSING STRUCTURE

Name of Project: Siddhamul khola ws scheme

Cost
S. No. Description of Items Unit Quantity Unit Rate Total Cost Cash(PAF) Kind (CO)
A. Construction Materials
A.1 LOCAL MATERIALS
1 Stone (Blocks+ Bonds) m3 8.58 1275.00 10939.50 3281.85 7657.65
2 Aggregate(5-25mm) m3 0.92 2844.00 2610.79 783.24 1827.55
3 Sand m3 3.99 6200.00 24741.72 17319.20 7422.52
Total (A.1) 38292.01 21384.29 16907.72
A.2 Non- Local Materials
1 Cement bags 31.72 765.00 24262.74 24262.74 0.00
2 Reinforcement bar -6mm. kg. 125.00 90.00 11250.00 11250.00 0.00
3 Binding Wire kg. 1.20 101.00 121.20 121.20 0.00
Total(A.2) 35633.94 35633.94 0.00
Sub-Total(A) 73925.95 57018.23 16907.72
B Labors
1 Skilled Labour md. 14.21 580.00 8239.25 8239.25 0.00
2 Unskilled Labour(Paid) md. 39.59 425.00 16823.88 16823.88 0.00
3 Unskilled Labour (contribution) md. 68.37 425.00 29057.25 0 29057.25
Sub-Total(B) 54120.38 25063.13 29057.25
C. Fittings
1 Suspension Cable (14mm) Mtr. 122.90 125.00 15362.50 15362.50 0.00
2 Saddle for Suspension Cable Pcs 8.00 150.00 1200.00 1200.00 0.00
3 Bulldog Grips (12mm) Pcs 16.00 100.00 1600.00 1600.00 0.00
4 Clamps / Thimble Pcs 8.00 350.00 2800.00 2800.00 0.00
5 Hanger bars @2 m spacing Mtr. 84.00 300.00 25200.00 25200.00 0.00
I. 8 Meter Crossing
GI Union 1" dia pcs 2.00 224.00 448.00 448.00 0.00
GI Socket 1" dia pcs 2.00 80.00 160.00 160.00 0.00
Brass Union 1" dia Both Sides pcs 2.00 796.00 1592.00 1592.00 0.00
GI Elbow 1" dia Both Sides pcs 4.00 113.00 452.00 452.00 0.00
GI Pipe 1" dia (0.6+0.6)m mtr. 1.20 373.00 447.60 447.60 0.00
GI Nipple 1" dia 4'' long pcs. 2.00 87.00 174.00 174.00 0.00
II. 7 Meter Crossing
GI Union 3/4" dia pcs 2.00 162.00 324.00 324.00 0.00
GI Socket 3/4" dia pcs 1.00 61.00 61.00 61.00 0.00
Brass Union 3/4" dia Both Sides pcs 2.00 541.00 1082.00 1082.00 0.00
GI Elbow 3/4" dia Both Sides pcs 4.00 70.00 280.00 280.00 0.00
GI Pipe 3/4" dia (0.6+0.6) mtr. 1.20 244.00 292.80 292.80 0.00
GI Nipple 3/4" dia 4'' long pcs. 2.00 64.00 128.00 128.00 0.00
III. 10 Meter Crossing 0.00
GI Union 3/4" dia pcs 2.00 162.00 324.00 324.00 0.00
GI Socket 3/4" dia pcs 2.00 61.00 122.00 122.00 0.00
Brass Union 3/4" dia Both Sides pcs 2.00 541.00 1082.00 1082.00 0.00
GI Elbow 3/4" dia Both Sides pcs 4.00 70.00 280.00 280.00 0.00
GI Pipe 3/4" dia (0.6+0.6) mtr. 1.20 244.00 292.80 292.80 0.00
GI Nipple 3/4" dia 4'' long pcs. 2.00 64.00 128.00 128.00 0.00
IV. 8 Meter Crossing 0.00
GI Union 3/4" dia pcs 2.00 162.00 324.00 324.00 0.00
GI Socket 3/4" dia pcs 2.00 61.00 122.00 122.00 0.00
Brass Union 3/4" dia Both Sides pcs 2.00 541.00 1082.00 1082.00 0.00
GI Elbow 3/4" dia Both Sides pcs 4.00 70.00 280.00 280.00 0.00
GI Pipe 3/4" dia (0.6+0.6) mtr. 1.20 244.00 292.80 292.80 0.00
GI Nipple 3/4" dia 4'' long pcs. 2.00 64.00 128.00 128.00 0.00
Sub-Total (C) 56061.50 56061.50 0.00
TOTAL (A+B+C) 184107.83 138142.86 45964.9704
 COST ESTIMATE FOR PIPELINE WORKS
Name of Project: Siddhamul khola ws scheme
Unit Cost
S. No. Description of Items Unit Quantity Rate Total Cost Cash (PAF) Kind (CO)
HDPE pipes

A.1 HDPE- 6KG/CM2

HDPE pipes 32/6 mtr 222 60 13,320 13320 0

A.2 Pressure 10 kg/cm2

HDPE pipes 20/10 mtr 503 36 18108.0 18108.0 0

HDPE pipes 25/10 mtr 1,032 54 55728.0 55728.0 0

Total ( HDPE) 1,757 150 87,156 87,156 -

B GI PIPE (meidum class)

GI-3/4" mtr 49 271 13257.8 13257.8 0

GI-1" mtr 9 415 3736.1 3736.1 0

Total (GI) 58 16993.8 16993.844 0
Total (Pipe) 1,815 104,150 104,150 -
C FITTING for GI PIPE LINE
GI Socket -3/4" pc 6 61 366 366 0
GI Union-3/4" pc 3 162 486 486 0
Brass Union-3/4" pc 12 541 6492 6492 0
GI Socket -1" pc 1 80 80 80 0
GI Union-1" pc 1 224 224 224 0
Brass Union-1" pc 2 796 1592 1592 0
Total(Fittings) cost: 9240 9240 0

D Materials for Pipe Standpost

Number of Post 11
D.1 Local Materials
1 Stone (Blocks+ Bonds) m3 1.33 1275 1697.03 509.11 1187.92
2 Aggregate(5-40mm) m3 0.10 2844 278.43 83.53 194.90
3 Sand m3 0.68 6200 4228.40 2959.88 1268.52
4 Wood For Framework m3 0.0032 5000 15.79 4.74 11.05
Total (D.1) 6219.64004 3557.25 2662.39
D.2 Non- Local Materials
1 Cement bags 3.28 765 2511.036 2511.036 0.00
2 Nails kg. 0.55 115 63.25 63.25 0.00
Total(A.2) 2574.29 2574.29 0.00
Total(D) for 11 post 8793.9 6131.5 2662.4
E Lobour Cost
1 Skilled labour md 4.62 580 2677.58 2677.58 0.00
2 Unskilled labour(paid) md 75.53 425 32098.55 32098.55 0.00
3 Unskilled labour(contribution) md 192.14 425 81659.82 0.00 81659.82
Total(Labor) 116435.95 34776.1316 81659.819
Total Cost( A+B+C+D+E) 238,620 154,298 84,322
 COST ESTIMATE FOR INTAKE STRUCTURE (NON-STANDARD STRUCTURE)

Name of Project: Siddhamul khola ws scheme

Cost
S. No Description of Items Unit Quantity Unit Rate
Total Cost Cash(PAF) Kind (CO)
A. Construction Materials
A.1 LOCAL MATERIALS
1 Stone (Blocks+ Bonds) m3 2.87 1275 3661.80 1098.54 2563.26
2 Aggregate(5-40mm) m3 1.75 2844 4968.09 1490.43 3477.66
3 Sand m3 1.63 6200 10117.40 7082.18 3035.22
5 Wood For Framework m3 0.17 5000 853.69 256.11 597.58
Total (A.1) 19600.97 9927.25 9673.72
A.2 Non- Local Materials
1 Cement bags 14.84 765.00 11353.15 11353.15 0.00
2 Nails kg. 0.50 115.00 57.50 57.50 0.00
3 Reinforcement bar -6mm. kg. 20.00 90.00 1800.00 1800.00 0.00
4 Polythene Sheet (90cm) mtr. 5.00 29.00 145.00 145.00 0.00
5 Binding Wire kg. 0.20 101.00 20.20 20.20 0.00
6 Circular Slabe Frame (60 cm dia) Pcs. 2.00 2260.00 4520.00 4520.00 0.00
7 Snowcem kg. 0.50 85.00 42.50 42.50 0.00
Total(A.2) 17938.35 17938.35 0.00
Sub-Total(A) 37539.33 27865.60 9673.72
B Labors
1 Skilled Labour md. 6.3 580.00 3640.74 3640.74 0.00
2 Unskilled Labour(Paid) md. 18.1 425.00 7683.62 7683.62 0.00
3 Unskilled Labour (contribution) md. 8.8 425.00 3727.93 0 3727.93
Sub-Total(B) 15052.28 11324.35 3727.93
C. Fittings
c.1 Outlet Fittings
For intake, outlet 1"size
HDPE reducer, tee and HDPE
1 pipe set- 2" pcs. 1.00 500.00 500.00 500.00 0.00
2 GI pipe 1" Φ -different length mtr 1.00 373 373.00 373.00 0.00
3 GI union 1" Φ Pcs. 1.00 224 224.00 224.00 0.00
4 GI Nipple 1" Φ Pcs. 2.00 87 174.00 174.00 0.00
5 Brass Gate valve 1" Φ pcs. 1.00 1827 1827.00 1827.00 0.00
6 GI reducing Tee 1" *1" *1/2 pcs. 1.00 164 164.00 164.00 0.00
7 GI pipe-1/2" mtr 0.75 0.00 0.00 0.00 0.00
8 GI equal Tee -1/2" Pcs. 1.00 0.00 0.00 0.00 0.00
9 Brass Union 1" Φ Pcs. 1.00 796 796.00 796.00 0.00
c.2 Overflow Fittings-
1 GI pipe 2" Φ mtr 0.70 783.00 548.10 548.10 0.00
2 Gi elbow-2" pc 2.00 374.00 748.00 748.00 0.00
3 GI nipple-2" pc 1.00 189.00 189.00 189.00 0.00
Sub-Total (C) 5543.10 5543.10 0.00
Total cost for 1 intakes Nos 1.00 58134.71007 44733.05618 13401.654
 COST ESTIMATE FOR FERROCEMNT TANK 5 M3 (STANDARD STRUCTURE)

Name of Project: Siddhamul khola ws scheme

Cost
S. No. Description of Items Unit Quantity Unit Rate Total Cost Cash(PAF) Kind (CO)
A. Construction Materials
A.1 LOCAL MATERIALS
1 Stone (Blocks+ Bonds) m3 3.89 1275.00 4959.75 1487.93 3471.83
2 Aggregate(5-40mm) m3 0.88 2844.00 2502.72 750.82 1751.90
3 Sand m3 3.49 6200.00 21638.00 15146.60 6491.40
4 Bamboo pc 8.00 100.00 800.00 240.00 560.00
5 Wood For Framework m3 0.07 5000.00 350.00 105.00 245.00
Total(A.1) 30250.47 17730.34 12520.13
A.2 Non- Local Materials
1 Cement bags 17.00 765.00 13005.00 13005.00 0.00
2 Plain Wire(3.5mm) kg. 30.00 115.00 3450.00 3450.00 0.00
3 Nails kg. 0.50 115.00 57.50 57.50 0.00
4 Reinforcement bar -6mm. kg. 4.62 90.00 415.80 415.80 0.00
5 Reinforcement bar -10mm. kg. 49.60 90.00 4464.00 4464.00 0.00
6 Polythene Sheet (90cm) mtr. 38.00 29.00 1102.00 1102.00 0.00
7 Binding Wire kg. 5.60 101.00 565.60 565.60 0.00
8 Chicken Wire Mesh (90cm) mtr. 38.00 125.00 4750.00 4750.00 0.00
Circular Slabe Frame (60 cm
9 dia) Pcs. 2.00 2260.00 4520.00 4520.00 0.00
10 Angle Pole For Fencing Pcs. 0.00 1057.00 0.00 0.00 0.00
11 Barbed Wire kg. 0.00 108.00 0.00 0.00 0.00
12 M.S.Grill Gate For Fencing Pcs. 0.00 3390.00 0.00 0.00 0.00
13 Snowcem kg. 2.70 85.00 229.50 229.50 0.00
14 Readymade grids Pcs. 0.00 60.00 0.00 0.00 0.00
Total(A.2) 32559.40 32559.40 0.00
Sub-Total(A) 62809.87 50289.74 12520.13
B Labors
1 Skilled Labour md. 50.00 580.00 29000.00 29000.00 0.00
2 Unskilled Labour(Paid) md. 40.00 425.00 17000.00 17000.00 0.00
3 Unskilled Labour (contribution) md. 30.00 425.00 12750.00 0 12750.00
Sub-Total(B) 58750.00 46000.00 12750.00
C. Fittings
c.1 Inlet 1/2"size
1 G.I. Elbow 1/2" pcs. 3.00 45.00 135.00 135.00 0.00
2 G.I. Socket 1/2" pcs. 1.00 41.00 41.00 41.00 0.00
3 Brass Union 1/2" pcs. 1.00 339.00 339.00 339.00 0.00
4 G.I. Union 1/2" pcs. 1.00 120.00 120.00 120.00 0.00
5 GI Pipe 1/2" (0.65+0.4+1.8) mtr. 2.85 191.00 544.35 544.35 0.00
c.2 Outlets 1" size
1 G.I. Elbow 1" pcs. 1.00 113.00 113.00 113.00 0.00
2 G.I. Elbow -1/2" pcs. 2.00 45.00 90.00 90.00 0.00
5 G.I. Union 1" pcs. 1.00 224.00 135.00 135.00 0.00
6 G.I. Union -1/2" pcs. 1.00 120.00 120.00 120.00 0.00
7 G.I. Nipple 1" 75mm long pcs. 3.00 87.00 261.00 261.00 0.00
8 GI Nipple -1/2" (75 mm long) pcs. 1.00 47.00 47.00 47.00 0.00
9 G.I.Equal Tee-1/2" pcs. 1.00 70.00 70.00 70.00 0.00
10 G.I.Reducing Tee1" *1/2 pcs. 1.00 164.00 164.00 164.00 0.00
12 Brass Union 1" pcs. 1.00 796.00 796.00 796.00 0.00
13 Brass Gate Valve 1" pcs. 1.00 1827.00 1827.00 1827.00 0.00
14 G.I. Pipe1" (0.4 +1.3) mtr. 1.70 373.00 634.10 634.10 0.00
15 G.I. Pipe -1/2" (0.5+0.6+1.2) mtr. 2.30 191.00 439.30 439.30 0.00
c.3 Washout
1 G.I. Elbow-2" pcs. 1.00 374.00 374.00 374.00 0.00
2 GI Nipple 2" (3") pcs. 3.00 189.00 567.00 567.00 0.00
3 Brass Gate Valve- 2" pcs. 1.00 5737.00 5737.00 5737.00 0.00
4 G.I PIPE 2" (0.25+1.35) mtr. 1.60 783.00 1252.80 1252.80 0.00
5 Brass union 2" Pcs. 1.00 1858.00 1858.00 1858.00 0.00
6 HDPE 64mm/ 4kg-f mtr. 5.00 180.00 900.00 900.00 0.00
c.4 Overflow
1 G.I. Elbow-2" pcs. 2.00 374.00 748.00 748.00 0.00
Sub-Total (C) 17447.55 17447.55 0.00
Total for 1 rvt of 5m3 139007.42 113737.29 25270.13
 COST ESTIMATE FOR DC

Name of Project: Siddhamul khola ws scheme

Cost
S. No. Description of Items Unit Quantity Unit Rate Total Cost Cash(PAF) Kind (CO)
A. Construction Materials
A.1 LOCAL MATERIALS
1 Stone (Blocks+ Bonds) m3 0.00 1275.00 0.00 0.00 0.00
2 Aggregate(5-40mm) m3 0.00 2844.00 0.00 0.00 0.00
3 Sand m3 0.00 6200.00 0.00 0.00 0.00
4 Bamboo pc 0.00 100.00 0.00 0.00 0.00
5 Wood For Framework m3 0.00 5000.00 0.00 0.00 0.00
Total(A.1) 0.00 0.00 0.00
A.2 Non- Local Materials
1 Cement bags 0.00 765.00 0.00 0.00 0.00
2 Plain Wire(3.5mm) kg. 0.00 115.00 0.00 0.00 0.00
3 Nails kg. 0.00 115.00 0.00 0.00 0.00
4 Reinforcement bar -6mm. kg. 0.00 90.00 0.00 0.00 0.00
5 Reinforcement bar -10mm. kg. 0.00 90.00 0.00 0.00 0.00
6 Polythene Sheet (90cm) mtr. 0.00 29.00 0.00 0.00 0.00
7 Binding Wire kg. 0.00 101.00 0.00 0.00 0.00
8 Chicken Wire Mesh (90cm) mtr. 0.00 125.00 0.00 0.00 0.00
Circular Slabe Frame (60 cm
9 dia) Pcs. 0.00 2260.00 0.00 0.00 0.00
10 Angle Pole For Fencing Pcs. 0.00 1057.00 0.00 0.00 0.00
11 Barbed Wire kg. 0.00 108.00 0.00 0.00 0.00
12 M.S.Grill Gate For Fencing Pcs. 0.00 3390.00 0.00 0.00 0.00
13 Snowcem kg. 0.00 85.00 0.00 0.00 0.00
Total(A.2) 0.00 0.00 0.00
Sub-Total(A) 0.00 0.00 0.00
B Labors
1 Skilled Labour md. 0.00 580.00 0.00 0.00 0.00
2 Unskilled Labour(Paid) md. 0.00 425.00 0.00 0.00 0.00
3 Unskilled Labour (contribution) md. 0.00 425.00 0.00 0 0.00
Sub-Total(B) 0.00 0.00 0.00
C. Fittings
c.1 FOR DC1
Outlet 1 Fittings for DC1
HDPE strainer - 1 1/2" ( reducer
6 and tee set) pcs. 0 250 0.00 0.00 0.00
7 GI pipe 2 mtr 0 250 0.00 0.00 0.00
10 Brass union 2 pcs. 0 250 0.00 0.00 0.00
Outlet 2 Fittings for DC1
HDPE strainer - 1 1/2" ( reducer
6 and tee set) pcs. 0 250 0.00 0.00 0.00
7 GI pipe 3 mtr 0 250 0.00 0.00 0.00
10 Brass union 3 pcs. 0 250 0.00 0.00 0.00
Inlet Fittings for DC1 250
1 Brass union 1 pcs. 0 250 0.00 0.00 0.00
2 Gi pipe 1 different length mtr 0 250 0.00 0.00 0.00
3 R equal Tee 1 pcs. 0 250 0.00 0.00 0.00
4 Gi Nipple 1 pcs. 0 250 0.00 0.00 0.00
5 Gi elbow 90 degree 1 pcs. 0 250 0.00 0.00 0.00
Outlet 1 Fittings for DC2
HDPE strainer - 1 1/2" ( reducer
6 and tee set) pcs. 0 250 0.00 0.00 0.00
7 GI pipe 5 mtr 0 250 0.00 0.00 0.00
10 Brass union 5 pcs. 0 0 0.00 0.00 0.00
Outlet 2 Fittings for DC2
HDPE strainer - 1 1/2" ( reducer
6 and tee set) pcs. 0 250 0.00 0.00 0.00
7 GI pipe 6 mtr 0 0 0.00 0.00 0.00
10 Brass union 6 pcs. 0 0 0.00 0.00 0.00
Inlet Fittings for DC2
1 Brass union 4 pcs. 0 0.00 0.00 0.00 0.00
2 Gi pipe 4 different length mtr 0 28.00 0.00 0.00 0.00
3 R equal Tee 4 pcs. 0 23.00 0.00 0.00 0.00
4 Gi Nipple 4 pcs. 0 34.00 0.00 0.00 0.00
5 Gi elbow 90 degree 4 pcs. 0 67.00 0.00 0.00 0.00
Outlet 1 Fittings for DC3
HDPE strainer - 1 1/2" ( reducer
6 and tee set) pcs. 0 250 0.00 0.00 0.00
7 GI pipe 8 mtr 0 224 0.00 0.00 0.00
10 Brass union 8 pcs. 0 373 0.00 0.00 0.00
Outlet 2 Fittings for DC3
HDPE strainer - 1 1/2" ( reducer
6 and tee set) pcs. 0 250 0.00 0.00 0.00
7 GI pipe 9 mtr 0 373 0.00 0.00 0.00
10 Brass union 9 pcs. 0 796 0.00 0.00 0.00
Inlet Fittings for DC3
1 Brass union 7 pcs. 0 783.00 0.00 0.00 0.00
2 Gi pipe 7 different length mtr 0 649.00 0.00 0.00 0.00
3 R equal Tee 7 pcs. 0 374.00 0.00 0.00 0.00
4 Gi Nipple 7 pcs. 0 257.00 0.00 0.00 0.00
5 Gi elbow 90 degree 7 pcs. 0 0.00 0.00 0.00 0.00
C.3 DRAIN Fittings for 0 DC
HDPE 63 MM/4 KG mtr 0 210.00 0.00 0.00 0.00
C.3 Washout Fittings for 0 DC
HDPE 63 MM/4 KG mtr 0 210.00 0.00 0.00 0.00
GI Elbow 2" Pcs. 0 0.00 0.00 0.00
end cap 2" Pcs. 0 200.00 0.00 0.00
Sub-Total (C) 0.00 0.00 0.00
TOTAL for 0.00 NO. OF DC 0.00 0.00 0.00
 Cost
S. No. Description of Items Unit Quantity Unit Rate Total Cost Cash(PAF) Kind (CO)
 COST ESTIMATE FOR ANGLE GATE
( For Intake-1 and Ferrocement Tanks-1)
Name of Project: Siddhamul khola ws scheme
Cost
S. No. Description of Items Unit Quantity Unit Rate Total Cost Cash(PAF) Kind (CO)
A. Construction Materials
A.1 LOCAL MATERIALS
1 Stone (Blocks+ Bonds) m3 3.26 1275.00 4151.40 1245.42 2905.98
2 Aggregate(5-40mm) m3 0.09 2844.00 253.12 75.93 177.18
3 Sand m3 1.71 6200.00 10598.28 7418.80 3179.48
4 Bamboo pc 0 100.00 0.00 0.00 0.00
5 Wood For Framework m3 0.00 5000.00 0.00 0.00 0.00
Total(A.1) 15002.80 8740.15 6262.65
A.2 Non- Local Materials
1 Cement bags 7.23 765.00 5533.70 5533.70 0.00
2 M.S.Grill Gate For Fencing Pcs. 2.00 3390.00 6780.00 6780.00 0.00
3 Snowcem kg. 0.50 85.00 42.50 42.50 0.00
4 Readymade grids Pcs. 0.00 60.00 0.00 0.00 0.00
Total(A.2) 12356.20 12356.20 0.00
Sub-Total(A) 27359.00 21096.35 6262.65
B Labors

1 Skilled Labour md. 5.92 580.00 3433.60 3433.60 0.00

2 Unskilled Labour(Paid) md. 4.20 425.00 1785.00 1785.00 0.00

3 Unskilled Labour (contribution) md. 15.0588 425.00 6399.99 0 6399.99

Sub-Total(B) 11618.59 5218.60 6399.99
TOTAL (A+B) 38977.59 26314.95 12662.64
 COST ESTIMATE FOR RCC INTERRUPTION CHAMBER (STANDARD STRUCTURE)

Name of Project: Siddhamul khola ws scheme

Cost
S. No. Description of Items Unit Quantity Unit Rate Total Cost Cash(PAF) Kind (CO)
A. Construction Materials
A.1 LOCAL MATERIALS
1 Stone (Blocks+ Bonds) m3 0.00 1275.00 0.00 0.00 0.00
2 Aggregate(5-40mm) m3 0.00 2844.00 0.00 0.00 0.00
3 Sand m3 0.00 6200.00 0.00 0.00 0.00
4 Bamboo pc 0.00 100.00 0.00 0.00 0.00
5 Wood For Framework m3 0.00 5000.00 0.00 0.00 0.00
Total(A.1) 0.00 0.00 0.00
A.2 Non- Local Materials
1 Cement bags 0.00 765.00 0.00 0.00 0.00
2 Plain Wire(3.5mm) kg. 0.00 115.00 0.00 0.00 0.00
3 Nails kg. 0.00 115.00 0.00 0.00 0.00
4 Reinforcement bar -6mm. kg. 0.00 90.00 0.00 0.00 0.00
5 Reinforcement bar -10mm. kg. 0.00 90.00 0.00 0.00 0.00
6 Polythene Sheet (90cm) mtr. 0.00 29.00 0.00 0.00 0.00
7 Binding Wire kg. 0.00 101.00 0.00 0.00 0.00
8 Chicken Wire Mesh (90cm) mtr. 0.00 125.00 0.00 0.00 0.00
Circular Slabe Frame (60 cm
9 dia) Pcs. 0.00 2260.00 0.00 0.00 0.00
10 Angle Pole For Fencing Pcs. 0.00 1057.00 0.00 0.00 0.00
11 Barbed Wire kg. 0.00 108.00 0.00 0.00 0.00
12 M.S.Grill Gate For Fencing Pcs. 0.00 3390.00 0.00 0.00 0.00
13 Snowcem kg. 0.00 85.00 0.00 0.00 0.00
14 Readymade grids Pcs. 0.00 60.00 0.00 0.00 0.00
Total(A.2) 0.00 0.00 0.00
Sub-Total(A) 0.00 0.00 0.00
B Labors
1 Skilled Labour md. 0.00 580.00 0.00 0.00 0.00
2 Unskilled Labour(Paid) md. 0.00 425.00 0.00 0.00 0.00
3 Unskilled Labour (contribution) md. 0.00 425.00 0.00 0 0.00
Sub-Total(B) 0.00 0.00 0.00
C. Fittings
c.1 Inlets fittings for IC1
1 G.I. Elbow1" pcs. 0.00 0.00 0.00 0.00 0.00
2 G.I. socket1" pcs. 0.00 0.00 0.00 0.00 0.00
3 Brass union1" pcs. 0.00 0.00 0.00 0.00 0.00
4 G.I. pipe1" (0.5+0.75m) mtr. 0.00 224.00 0.00 0.00 0.00
c.2 Outlets fittings for IC1 0.00
1 G.I. Elbow2" pcs. 0.00 110.00 0.00 0.00 0.00
2 G.I. socket2" pcs. 0.00 79.00 0.00 0.00 0.00
3 Brass union2" pcs. 0.00 257.00 0.00 0.00 0.00
4 G.I. pipe2" (0.5+0.75m) mtr. 0.00 279.00 0.00 0.00 0.00
c.1 Inlets fittings for IC2
1 G.I. Elbow3" pcs. 0.00 164.00 0.00 0.00 0.00
2 G.I. socket3" pcs. 0.00 87.00 0.00 0.00 0.00
3 Brass union3" pcs. 0.00 373.00 0.00 0.00 0.00
4 G.I. pipe3" (0.5+0.75m) mtr. 0.00 0.00 0.00 0.00 0.00
c.2 Outlets fittings for IC2 0.00
1 G.I. Elbow4" pcs. 0.00 110.00 0.00 0.00 0.00
 Cost
S. No. Description of Items Unit Quantity Unit Rate Total Cost Cash(PAF) Kind (CO)
2 G.I. socket4" pcs. 0.00 79.00 0.00 0.00 0.00
3 Brass union4" pcs. 0.00 257.00 0.00 0.00 0.00
4 G.I. pipe4" (0.5+0.75m) mtr. 0.00 279.00 0.00 0.00 0.00
c.1 Inlets fittings for IC3
1 G.I. Elbow5" pcs. 0.00 0.00 0.00 0.00 0.00
2 G.I. socket5" pcs. 0.00 0.00 0.00 0.00 0.00
3 Brass union5" pcs. 0.00 0.00 0.00 0.00 0.00
4 G.I. pipe5" (0.5+0.75m) mtr. 0.00 0.00 0.00 0.00 0.00
c.2 Outlets fittings for IC3 0.00
1 G.I. Elbow6" pcs. 0.00 110.00 0.00 0.00 0.00
2 G.I. socket6" pcs. 0.00 79.00 0.00 0.00 0.00
3 Brass union6" pcs. 0.00 257.00 0.00 0.00 0.00
4 G.I. pipe6" (0.5+0.75m) mtr. 0.00 279.00 0.00 0.00 0.00
c.1 Inlets fittings for IC4
1 G.I. Elbow7" pcs. 0.00 0.00 0.00 0.00 0.00
2 G.I. socket7" pcs. 0.00 0.00 0.00 0.00 0.00
3 Brass union7" pcs. 0.00 0.00 0.00 0.00 0.00
4 G.I. pipe7" (0.5+0.75m) mtr. 0.00 0.00 0.00 0.00 0.00
c.2 Outlets fittings for IC4 0.00
1 G.I. Elbow8" pcs. 0.00 110.00 0.00 0.00 0.00
2 G.I. socket8" pcs. 0.00 79.00 0.00 0.00 0.00
3 Brass union8" pcs. 0.00 257.00 0.00 0.00 0.00
4 G.I. pipe8" (0.5+0.75m) mtr. 0.00 279.00 0.00 0.00 0.00
c.1 Inlets fittings for IC5
1 G.I. Elbow9" pcs. 0.00 0.00 0.00 0.00 0.00
2 G.I. socket9" pcs. 0.00 0.00 0.00 0.00 0.00
3 Brass union9" pcs. 0.00 0.00 0.00 0.00 0.00
4 G.I. pipe9" (0.5+0.75m) mtr. 0.00 0.00 0.00 0.00 0.00
c.2 Outlets fittings for IC5 0.00
1 G.I. Elbow10" pcs. 0.00 110.00 0.00 0.00 0.00
2 G.I. socket10" pcs. 0.00 79.00 0.00 0.00 0.00
3 Brass union10" pcs. 0.00 257.00 0.00 0.00 0.00
4 G.I. pipe10" (0.5+0.75m) mtr. 0.00 279.00 0.00 0.00 0.00
c.1 Inlets fittings for IC6
1 G.I. Elbow11" pcs. 0.00 0.00 0.00 0.00 0.00
2 G.I. socket11" pcs. 0.00 0.00 0.00 0.00 0.00
3 Brass union11" pcs. 0.00 0.00 0.00 0.00 0.00
4 G.I. pipe11" (0.5+0.75m) mtr. 0.00 0.00 0.00 0.00 0.00
c.2 Outlets fittings for IC6 0.00
1 G.I. Elbow12" pcs. 0.00 110.00 0.00 0.00 0.00
2 G.I. socket12" pcs. 0.00 79.00 0.00 0.00 0.00
3 Brass union12" pcs. 0.00 257.00 0.00 0.00 0.00
4 G.I. pipe12" (0.5+0.75m) mtr. 0.00 279.00 0.00 0.00 0.00
c.3 Washout for0 ic's
1 G.I. Elbow-2" pcs. 0.00 0.00 0.00 0.00 0.00
2 G.I PIPE 2" (0.35+0.75) mtr. 0.00 649.00 0.00 0.00 0.00
3 Brass Gate Valve- 2" pcs. 0.00 1482.00 0.00 0.00 0.00
Sub-Total (C) 0.00 0.00 0.00
TOTAL (A+B+C) For 0 IC 0.00 0.00 0.00 0.00
 COST ESTIMATE FOR CC

Name of Project: Siddhamul khola ws scheme

Cost
S. No. Description of Items Unit Quantity Unit Rate Total Cost Cash(PAF) Kind (CO)
A. Construction Materials
A.1 LOCAL MATERIALS
1 Stone (Blocks+ Bonds) m3 0.00 1275.00 0.00 0.00 0.00
2 Aggregate(5-40mm) m3 0.00 2844.00 0.00 0.00 0.00
3 Sand m3 0.00 6200.00 0.00 0.00 0.00
4 Bamboo pc 0.00 100.00 0.00 0.00 0.00
5 Wood For Framework m3 0.00 5000.00 0.00 0.00 0.00
Total(A.1) 0.00 0.00 0.00
A.2 Non- Local Materials
1 Cement bags 0.00 765.00 0.00 0.00 0.00
2 Plain Wire(3.5mm) kg. 0.00 115.00 0.00 0.00 0.00
3 Nails kg. 0.00 115.00 0.00 0.00 0.00
4 Reinforcement bar -6mm. kg. 0.00 90.00 0.00 0.00 0.00
5 Reinforcement bar -10mm. kg. 0.00 90.00 0.00 0.00 0.00
6 Polythene Sheet (90cm) mtr. 0.00 29.00 0.00 0.00 0.00
7 Binding Wire kg. 0.00 101.00 0.00 0.00 0.00
8 Chicken Wire Mesh (90cm) mtr. 0.00 125.00 0.00 0.00 0.00
Circular Slabe Frame (60 cm
9 dia) Pcs. 0.00 2260.00 0.00 0.00 0.00
10 Angle Pole For Fencing Pcs. 0.00 1057.00 0.00 0.00 0.00
11 Barbed Wire kg. 0.00 108.00 0.00 0.00 0.00
12 M.S.Grill Gate For Fencing Pcs. 0.00 3390.00 0.00 0.00 0.00
13 Snowcem kg. 0.00 85.00 0.00 0.00 0.00
14 Readymade grids Pcs. 0.00 60.00 0.00 0.00 0.00
Total(A.2) 0.00 0.00 0.00
Sub-Total(A) 0.00 0.00 0.00
B Labors
1 Skilled Labour md. 0 580.00 0.00 0.00 0.00
2 Unskilled Labour(Paid) md. 0 425.00 0.00 0.00 0.00
3 Unskilled Labour (contribution) md. 0 425.00 0.00 0 0.00
Sub-Total(B) 0.00 0.00 0.00
C. Fittings
c.1 FOR CC1
Outlet Fittings for CC
HDPE strainer - 3" ( reducer and
6 tee set) pcs. 0 600 0.00 0.00 0.00
7 GI pipe 2" mtr 0 279 0.00 0.00 0.00
10 Brass union 2" pcs. 0 0 0.00 0.00 0.00
Inlet Fittings for CC
INLET-1 for CC
1 Brass union 11/4" pcs. 0 0.00 0.00 0.00 0.00
2 Gi pipe 11/4" different length mtr 0 134.00 0.00 0.00 0.00
3 R equal Tee 11/4" pcs. 0 123.00 0.00 0.00 0.00
4 Gi Nipple 11/4" pcs. 0 248.00 0.00 0.00 0.00
5 Gi elbow 90 degree 11/4" pcs. 0 0.00 0.00 0.00 0.00
INLET-2 for CC
1 Brass union 2" pcs. 0 0.00 0.00 0.00 0.00
2 Gi pipe 2" different length mtr 0 279.00 0.00 0.00 0.00
3 R equal Tee 2" pcs. 0 257.00 0.00 0.00 0.00
4 Gi Nipple 2" pcs. 0 512.00 0.00 0.00 0.00
5 Gi elbow 90 degree 2" pcs. 0 0.00 0.00 0.00 0.00
C.3 DRAIN Fittings for 0 CC
HDPE 63 MM/4 KG mtr 0 210.00 0.00 0.00 0.00
C.3 Washout Fittings for 0 CC
HDPE 63 MM/4 KG mtr 0 210.00 0.00 0.00 0.00
GI Elbow 2" Pcs. 0 0.00 0.00 0.00
end cap 2" Pcs. 0 200.00 0.00 0.00
Sub-Total (C) 0.00 0.00 0.00
TOTAL for 0.00 NO. OF CC 0.00 0.00 0.00
 COST ESTIMATE FOR ANGLE POLE FANCING
( For Ferrocement Tank -8 pole and For intake-8 poles)
Name of Project: Siddhamul khola ws scheme
Cost
S. No. Description of Items Unit Quantity Unit Rate
Total Cost Cash(PAF)
A. Construction Materials
A.1 LOCAL MATERIALS
1 Stone (Blocks+ Bonds) m3 9.68 1275.00 12342.00 3702.60
2 Aggregate(5-40mm) m3 1.57 2844.00 4454.84 1336.45
3 Sand m3 1.66 6200.00 10273.15 7191.21
Total(A.1) 27069.99 12230.26
A.2 Non- Local Materials
1 Cement bags 10.24 765.00 7830.66 7830.66
2 Angle Pole 2.1 m kg. 16.00 1057.00 16912.00 16912.00
3 Barbed Wire Pcs. 60.00 108.00 6480.00 6480.00
4 M.S.Grill Gate For Fencing Pcs. 0.00 1500.00 0.00 0.00
Total(A.2) 31222.66 31222.66
Sub-Total(A) 58292.66 43452.92
B Labors

1 Skilled Labour md. 4.67 580.00 2708.51 2708.51

2 Unskilled Labour(Paid) md. 6.19 425.00 2630.68 2630.68

3 Unskilled Labour (contribution) md. 15.16 425.00 6443.00 0

Sub-Total(B) 11782.19 5339.19
TOTAL (A+B) 70074.85 48792.11
Cost
Kind (CO)

8639.40

3118.39

3081.95
14839.73

0.00
0.00
0.00
0.00
0.00
14839.73

0.00

0.00

6443.00
6443.00
21282.73
 COST ESTIMATE FOR BPT (STANDARD STRUCTURE)

Name of Project: Siddhamul khola ws scheme

Cost
S. No. Description of Items Unit Quantity Unit Rate
Total Cost Cash(PAF) Kind (CO)
A. Construction Materials
A.1 LOCAL MATERIALS
1 Stone (Blocks+ Bonds) m3 0.00 1275.00 0.00 0.00 0.00
2 Aggregate(5-40mm) m3 0.00 2844.00 0.00 0.00 0.00
3 Sand m3 0.00 6200.00 0.00 0.00 0.00
4 Bamboo pc 0 100.00 0.00 0.00 0.00
5 Wood For Framework m3 0.00 5000.00 0.00 0.00 0.00
Total(A.1) 0.00 0.00 0.00
A.2 Non- Local Materials
1 Cement bags 0.00 765.00 0.00 0.00 0.00
2 Plain Wire(3.5mm) kg. 0.00 115.00 0.00 0.00 0.00
2 Nails kg. 0.00 115.00 0.00 0.00 0.00
3 Reinforcement bar -6mm. kg. 0.00 90.00 0.00 0.00 0.00
3 Reinforcement bar -10mm. kg. 0 90.00 0.00 0.00 0.00
4 Polythene Sheet (90cm) mtr. 0 29.00 0.00 0.00 0.00
4 Binding Wire kg. 0 101.00 0.00 0.00 0.00
5 Chicken Wire Mesh (90cm) mtr. 0 80.00 0.00 0.00 0.00
5 Circular Slabe Frame (60 cm dia) Pcs. 0.00 2260.00 0.00 0.00 0.00
6 Angle Pole For Fencing Pcs. 0.00 1250.00 0.00 0.00 0.00
6 Barbed Wire kg. 0.00 97.00 0.00 0.00 0.00
7 M.S.Grill Gate For Fencing Pcs. 0.00 3500.00 0.00 0.00 0.00
7 Snowcem kg. 0 85.00 0.00 0.00 0.00
14 Readymade grids Pcs. 0.00 60.00 0.00 0.00 0.00
Total(A.2) 0.00 0.00 0.00
Sub-Total(A) (For One BPT) 0.00 0.00 0.00
Total(No. of BPT) Nos 0.00 0.00 0.00 0.00
B Labors
1 Skilled Labour md. 0.0 580.00 0.00 0.00 0.00
2 Unskilled Labour(Paid) md. 0.0 425.00 0.00 0.00 0.00
3 Unskilled Labour (contribution) md. 0.0 425.00 0.00 0 0.00
Sub-Total(B)(For One BPT) 0.00 0.00 0.00
Total No. of BPT Nos 0.00 0.00 0.00 0.00
C. Fittings
c.1 Inlet fitting1" for BPT1
1 G.I. Elbow1" pcs. 0.00 0.00 0.00 0.00 0.00
2 G.I. Nipple1" pcs. 0.00 164.00 0.00 0.00 0.00
3 Brass union1" pcs. 0.00 0.00 0.00 0.00 0.00
4 GI Pipe 1" mtr. 0.00 87.00 0.00 0.00 0.00
5 Float Valve1" Set Pcs. 0.00 2000.00 0.00 0.00 0.00
6 Gate Valve1" Set Pcs. 0.00 0.00 0.00 0.00 0.00
c.2 outlet fitting1" for BPT1
1 HDPE strainer11/2" pcs. 0.00 400.00 0.00 0.00 0.00
2 Brass union1" pcs. 0.00 0.00 0.00 0.00 0.00
3 GI Pipe 1" mtr. 0.00 87.00 0.00 0.00 0.00
c.1 Inlet fitting1" for BPT2
1 G.I. Elbow1" pcs. 0.00 140.00 0.00 0.00 0.00
2 G.I. Nipple1" pcs. 0.00 207.00 0.00 0.00 0.00
3 Brass union1" pcs. 0.00 483.00 0.00 0.00 0.00
4 GI Pipe 1" mtr. 0.00 415.12 0.00 0.00 0.00
5 Float Valve1" Set Pcs. 0.00 2000.00 0.00 0.00 0.00
6 Gate Valve1" Set Pcs. 0.00 1829.00 0.00 0.00 0.00
c.2 outlet fitting1" for BPT2
1 HDPE strainer11/2" pcs. 0.00 400.00 0.00 0.00 0.00
2 Brass union1" pcs. 0.00 483.00 0.00 0.00 0.00
3 GI Pipe 1" mtr. 0.00 415.12 0.00 0.00 0.00
c.3 Washout
1 G.I. Elbow-2" pcs. 0.00 0.00 0.00 0.00 0.00
2 G.I PIPE 2" (0.35+0.75) mtr. 0.00 279.00 0.00 0.00 0.00
3 Brass Gate Valve- 2" pcs. 0.00 0.00 0.00 0.00 0.00
Sub-Total © (For0 No. of BPT) 0.00 0.00 0.00 0.00
TOTAL (A+B+C) for 0 NO. OF BPT 0.00 0.00 0.00
 LABOR AND MATERIAL CALCULATION
(FOR INTAKE, PIPELINE, ANGLE POLE & ANGLE GATE)
Name of Project: Siddhamul khola ws scheme
Labour Materials
Unskilled (md)
Sn Description of work Unit Quantity Skilled Cement Aggregate Stone Re-bars binding woods
(md) Paid volunteer (bags) Sand (m3) (m3) (M3) (kg) wires (kg) (M3)
labor labor
A INTAKE
1
Site clearance m2 1.17 - - 0.1989 - - - - - - -
2
Earthwork for excavation m3 14.53 - 8.573 - - - -
3
Boulder Soiling With Sand m3 0.28 0.280 0.980 - 0.199 - 0.308
4
PCC(1:3:6) m3 0.31 0.310 1.550 1.364 0.146 0.276 -
5
PCC(1:2:4) including RCC m3 1.07 1.072 5.359 6.859 0.477 0.911 -
6
Stone Masonry Work ( 1:4C/m) m3 1.56 2.340 6.552 4.961 0.702 1.716
7
Dry Stone Masonary m3 0.16 0.160 0.320 - - - 0.176
Re-bars cutting, bending, placing
8 and binding kg 18.58 0.223 0.223 20 0.2
9 20mm Cements Plaster (1:3) C/M m2 5.56 0.778 1.056 1.068 0.108 - -
10 3mm thick 1:1 cement punning m2 5.56 0.556 0.556 0.589
11 Centering & shuttering works m2 3.24 0.5580437 0.81111 0.170738
12 Gravel +boulder packng m3 1.12 - 0.672 - - 0.560 0.672
TOTAL(A) 6.28 18.08 8.77 14.84 1.63 1.75 2.87 20.00 0.20 0.17
Total no of intake = 1 6.28 18.08 8.77 14.84 1.63 1.75 2.87 20.00 0.20 0.17
B Pipe line
1 Earthwork for excavation m3
BMS/GMS m3 158.0 18.644 74.576
Soft soil 158.3 15.826 63.304
2 Earthwork for back filling m3 316.3 - 31.63 47.44
3 HDPE jointing work -
20mm RM 503.0 0.503 1.509
25 mm RM 1032.0 1.032 3.096
32mm RM 222.0 0.222 0.888
1757
4 GI jointing works -
 Labour Materials
Unskilled (md)
Sn Description of work Unit Quantity Skilled Cement Aggregate Stone Re-bars binding woods
(md) Paid volunteer (bags) Sand (m3) (m3) (M3) (kg) wires (kg) (M3)
labor labor
20mm RM 49.0 0.833 1.617 1.617
25mm RM 9.0 0.153 0.450 0.450
58.0
5 Site clearance m2 0.01 - - 0.00085 - - - - - - -
6 Earthwork for excavation m3 0.06 - 0.095 - - - -
7 Boulder Soiling With Sand m3 0.03 0.030 0.105 - 0.021 - 0.033
8 PCC(1:3:6) m3 0.01 0.010 0.050 0.044 0.005 0.009 -
9 Stone Masonry Work ( 1:4C/m) m3 0.08 0.120 0.336 0.254 0.036 0.088
10 Centering & shuttering works m2 0.06 0.01032 0.015 0.0031575
Total no of Stand Post 11 1.9 1.9 4.8 3.3 0.7 0.1 1.3 0.0 0.0 0.0
TOTAL(B) 4.6 75.5 192.1 3.3 0.7 0.1 1.3 0.0 0.0 0.0
C Angled pole post(For intake and reservoir)
1 Earthwork for excavation m3 0.25 - 0.398 - - - -
2 Boulder Soiling With Sand m3 0.04 0.040 0.140 - 0.028 - 0.044
3 PCC(1:3:6) m3 0.11 0.110 0.550 0.484 0.052 0.098 -
4 Stone Masonry Work ( 1:6C/m) m3 0.03 0.045 0.126 0.064 0.014 0.033
5 Cement pointing on 1:3 C/M m3 0.48 0.067 0.091 0.092 0.009 - 0.528
6 Barbed wire looping RM 17.45 0.030 0.030
TOTAL (C) 0.292 0.387 0.948 0.640 0.104 0.098 0.605 0.000 0.000 0.000

Total of angle pole post( 8 for each intake

16 4.66984 6.18984 15.16 10.23616 1.65696 1.5664 9.68 0 0 0
and 8 post for reservior) Total=
D Angled gate ( one gate for intake and one for reservoir)
1 Earthwork for excavation m3 1.46 - 2.321 - - - -
2 Boulder Soiling With Sand m3 0.24 0.240 0.840 - 0.170 - 0.264
3 PCC(1:3:6) m3 0.05 0.050 0.250 0.220 0.024 0.045 -
4 Stone Masonry Work ( 1:6C/m) m3 1.24 1.860 5.208 2.629 0.583 1.364
5 Cement pointing on 1:3 C/M m3 4.00 0.560 0.760 0.768 0.078 - -
Fixing and installation of grill gate
6 (950mm *1500mm) Nos 1.000 0.250 0.250
TOTAL (D) 2.960 2.100 7.529 3.617 0.855 0.045 1.628 0.000 0.000 0.000

Total of angle gates ( 1 for intake, 1 for

2 5.92 4.2 15.0588 7.2336 1.7094 0.089 3.256 0 0 0
RVT), Total=
 Labour Materials
Unskilled (md)
Sn Description of work Unit Quantity Skilled Cement Aggregate Stone Re-bars binding woods
(md) Paid volunteer (bags) Sand (m3) (m3) (M3) (kg) wires (kg) (M3)
labor labor
E Crossing no. of crossing: 4.0
1 Earthwork for excavation m3 43.00 - 68.370 - - - -
2 PCC(1:2:4) including RCC m3 1.08 1.080 5.400 6.912 0.481 0.918 -
3 Stone Masonry Work ( 1:4C/m) m3 7.80 11.700 32.760 24.804 3.510 8.580
Re-bars cutting, bending, placing
4 and binding kg 118.80 1.426 1.426 125 1.2
TOTAL(F) 14.2 39.6 68.4 31.7 4.0 0.9 8.6 125.0 1.2 0.0
 Quantity Estimate for BPT
(Stone Masonry )
Name of Project: Siddhamul khola ws scheme
S. Dicription No. Length Breadth Height Quantity Unit
No. m m m
1 Site clearence LS 0.00 M2
Earth work excavation in boulder
2 mixed soil for foundation 1 3 1.55 1.3 0.00 m3
Earth work in back
3 filling(3*2+1.55*2) 1 9.1 0.1 1.3 0.00 m3
4 Dry stone soling(soling) 1 3 1.55 0.15 0.00 m3
5 PCC 1:2:4 0.00
In foundation (floor) 1 3 1.55 0.1 0.00
In RCC slab
(L=1.2+0.3+0.7+0.15*2) 1 2.5 1.05 0.1 0.00
Deduction for MH cover area
Manhole cover 30 CM RADIUS 2 0.3 0.05 0.00
0.00 m3
6 Stone work in 1:4 cement mortar 0.00
Long walls (0.3*3+1.2+0.7) 2 2.8 0.3 1.1 0.00
Short walls 2 0.75 0.3 1.1 0.00
Baffle wall 1 0.75 0.3 0.8 0.00
0.00 m3
7 Steel Reinforcement 0.00
6mm dia. at 100mm spacing 0.00
bothways 0.00
25 1.05 0.22 0.00
11 2.5 0.22 0.00
0.00 kg.
8 Centering & Shuttering work for 0.00
Side for PCC 2 1.55 0.1 0.00
2 3 0.1 0.00
for RCC 1 2.5 1.05 0.00
0.00 m2
9 5 cm Ferrocement Baffle Plate 0.00
Reinforcement including chicken ,
9.1 wiremesh, MS Rod,GIWire etc. 1 0.3 0.79 0.00 m2
20 mm thick plaster in 1:3 for
9.2 baffle plate. 4 0.3 0.79 0.00 m2
10 20mm thick plaster in 1:3 0.00
Wall portion 1 0.75 1.1 0.00 m2
1 0.75 1.3 0.00 m2
2 1.2 1.1 0.00 m2
2 0.7 1.3 0.00 m2
1 0.75 0.65 0.00 m2
1 0.75 0.85 0.00 m2
Floor portion 1 1.2 0.75 0.00 m2
1 0.7 0.75 0.00 m2
0.00 m2
11 Installetion of pipes & fittings 0.00 L.S
Standard manhole cover 600mm
12 dia. with metal frames 2 0.00 Set.
 Quantity Estimate
Intrruption Chamber
Name of Project: Siddhamul khola ws scheme

S.N. Discription Nos Length (m) Breadth (m) Height (m) Quantity (m3) Remarks
1 Site Clearence 0.00 L.S.
2 Earthwork in Excavation
For tank 1 1.30 1.30 0.60 0.00
Total 0.00 m3
3 Boulder Soiling with sand
Bottom 1 1.20 1.20 0.15 0.00 m3
4 P.C.C. 1:3:6 over the bouder soling
1 1.20 1.00 0.10 0.00 m3
5 P.C.C. 1:2:4 for R.C.C.
Bottom 1 1.20 1.20 0.10 0.00
Wall Long 2 1.20 0.10 0.85 0.00
Short wall 2 1.00 0.10 0.85 0.00
Slab Cover 1 1.20 1.20 0.10 0.00
0.00 m3
6 Reinforcement work ns Length (m) unit wt wt
Bottom br 8 mm rod @150 mm C/C both
way U bar 18 2.00 0.40 14.22
Distribution bar in wall 8 mm rod
@150 mm C/C 6 4.40 0.40 10.43
Slab top 8 mm rod @150 mm C/C
both way including man hole
cover 18 1.20 0.40 8.53
Total 0.00 kg
7 Form work
Bottom 4 1.20 0.100 0.48
Wall inner 4 1.00 0.850 3.40
Outer wall 4 1.20 0.950 4.56
Slab Cover 1 1.00 1.000 1.00
0.00 m2
8 20 mm 1:3 c/M Plaster ( inside chamber)
Wall Long 2 1.20 0.85 0.00
Short wall 2 1.00 0.85 0.00
Bottom 1 1.20 1.00 0.00
0.00 m2
9 600 mm Manhole Cover 1 0.00 pcs
 Quantity Estimate for Distribution Chamber
(Stone Masonry )
Name of Project: Siddhamul khola ws scheme
S. Dicription No. Length Breadth Height Quantity Unit
No. m m m
1 Site clearence LS 0.00 M2

Earth work excavation in boulder

2 mixed soil for foundation 1 3 1.55 1.3 0.00 m3
Earth work in back
3 filling(3*2+1.55*2) 1 9.1 0.1 1.3 0.00 m3
4 Dry stone soling(soling) 1 3 1.55 0.15 0.00 m3
5 PCC 1:2:4
In foundation (floor) 1 3 1.55 0.1 0.00
In RCC slab
(L=1.2+0.3+0.7+0.15*2) 1 2.5 1.05 0.1 0.00
Deduction for MH cover area
Manhole cover 30 CM REDIUS 2 0.3 0.05 0.00
0.00 m3
6 Stone work in 1:4 cement mortar
Long walls (0.3*3+1.2+0.7) 2 2.8 0.3 1.1 0.00
Short walls 2 0.75 0.3 1.1 0.00
Baffle wall 1 0.75 0.3 0.8 0.00
0.00 m3
7 Steel Reinforcement
6mm dia. at 100mm spacing
bothways
25 1.05 0.22 0.00
11 2.5 0.22 0.00
0.00 kg.
8 Centering & Shuttering work for
Side for PCC 2 1.55 0.1 0.00
2 3 0.1 0.00
for RCC 1 2.5 1.05 0.00
0.00 m2
9 5 cm Ferrocement Baffle Plate 0.00

Reinforcement including chicken ,

9.1 wiremesh, MS Rod,GIWire etc. 1 0.3 0.79 0.00 m2
20 mm thick plaster in 1:3 for
9.2 baffle plate. 4 0.3 0.79 0.00 m2
10 20mm thick plaster in 1:3
Wall portion 1 0.75 1.1 0.00
1 0.75 1.3 0.00
2 1.2 1.1 0.00
2 0.7 1.3 0.00
1 0.75 0.65 0.00
1 0.75 0.85 0.00
Floor portion 1 1.2 0.75 0.00
1 0.7 0.75 0.00
0.00 m2
11 Installetion of pipes & fittings 0.00 L.S
Standard manhole cover 600mm
12 dia. with metal frames 2 0.00 Set.
 COST ESTIMATE FOR TAPSTANDS(MEDIUM TYPE)
Name of Project: Siddhamul khola ws scheme
Cost
S. No. Description of Items Unit Quantity Unit Rate Total Cost Cash(PAF) Kind (CO)
A. Construction Materials
A.1 LOCAL MATERIALS
1 Stone (Blocks+ Bonds) m3 1.40 1275.00 1785.00 535.50 1249.50
2 Aggregate(5-40mm) m3 0.33 2844.00 938.52 281.56 656.96
3 Sand m3 1.06 6200.00 6572.00 4600.40 1971.60
4 Bamboo pc 0 100.00 0.00 0.00 0.00
5 Wood For Framework m3 0.10 5000.00 500.00 150.00 350.00
Total(A.1) 9795.52 5567.46 4228.06
A.2 Non- Local Materials
1 Cement bags 4.75 765.00 3633.75 3633.75 0.00
2 Readymade grids Pcs. 5.00 60.00 300.00 300.00 0.00
Total(A.2) 3933.75 3933.75 0.00
Sub-Total(A) 13729.27 9501.21 4228.06
B Labors
1 Skilled Labour md. 3.00 580.00 1740.00 1740.00 0.00
2 Unskilled Labour(Paid) md. 9.00 425.00 3825.00 3825.00 0.00
3 Unskilled Labour (contribution) md. 5 425.00 2125.00 0 2125.00
Sub-Total(B) 7690.00 5565.00 2125.00
C. Fittings
1 G.I. Pipe-1/2" mtr 4.00 191.00 764.00 764.00 0.00
2 G.I. Elbow -1/2" pcs. 2.00 45.00 90.00 90.00 0.00
3 G.I. Socket -1/2" pcs. 1.00 41.00 41.00 41.00 0.00
4 Regulating Tee-1/2" pcs. 1.00 600.00 600.00 600.00 0.00
5 Brass Union-1/2" pcs. 1.00 339.00 339.00 339.00 0.00
6 Brass Tap-1/2" pcs. 1.00 400.00 400.00 400.00 0.00
7 HDPE pipe-63mm/4kg-cm^2 mtr 5.00 155.00 775.00 775.00 0.00
Sub-Total(C) 3009.00 3009.00 0.00
TOTAL(A+B+C) 24428.27 18075.21 6353.06
Total cost for all TS in the scheme(nos = 5.00 122141.35 90376.03 31765.32
 COST ESTIMATE FOR TOOLS SET
Name of Project: Siddhamul khola ws scheme

Cost
Quan Unit
S. No. Description of Items Unit tity Rate Total Cost Cash(PAF) Kind (CO)

1 Tool Box (Empty) No 1 2000 2000 2000

2 Total Box lock No 1 50 50 50

3 Heating Plate 5" No 2 1080 2160 2160

4 Teflon cover (7"*7") No 2 280 560 560

5 Teflon tape No 2 15 30 30

6 Shovel No 2 320 640 640

7 Pick axe No 4 300 1200 1200

8 Chissel No 2 300 600 600

9 Hammer-1/2 kg No 2 125 250 250

10 pipe wrench 12" No 2 535 1070 1070

11 pipe wrench 18" No 2 980 1960 1960

12 pipe wrench 24" No 2 1650 3300 3300

13 Hack saw frame No 1 110 110 110

14 hack saw blade dozen 2 50 100 100

15 Steel pan No 1 125 125 125

16 Sledge hammer 0.25 kg No 1 90 90 90

17 Building trowel No 1 75 75 75

18 finishing trowel No 1 75 75 75

19 Thermo crone chalk No 2 400 800 800

20 Steel brush No 1 30 30 30

21 Soft brush 4" No 1 40 40 40

22 File steel (rough) No 2 360 720 720

23 File steel (Flat) No 2 320 640 640

24 Measuring tape -5m No 1 55 55 55

25 Measuring tape -30m No 1 280 280 280

26 Greese kg 1 100 100 100

Total 17060 17060
 ESTIMATE OF WEIGHT FOR NON LOCAL MATERIALS

Name of Project: Siddhamul khola ws scheme

Unit Weight Total weight
S. No. Description of Items Unit Quantity (Kg) (Kg)
A. Non -Local Construction Materials
1 Cement bags 203.21 50.00 10160.34
2 Plain Wire(3.5mm) kg. 30.00 1.00 30.00
3 Nails mtr. 1.55 1.00 1.55
4 Reinforcement bar -6mm. kg. 524.62 1.00 524.62
5 Reinforcement bar -10mm. Pcs. 49.60 1.00 49.60
6 Polythene Sheet (90cm) Pcs. 43.00 0.10 4.30
7 Binding Wire kg. 10.60 1.00 10.60
8 Chicken Wire Mesh (90cm) mtr. 38.00 0.24 9.12

9 Circular Slab Frame (60 cm dia) Pcs. 4.00 7.00 28.00

10 Angle Pole 2.1 m PC 16.00 5.00 80.00
11 Barbed Wire kg. 60.00 1.00 60.00
12 M.S.Grill Gate For Fencing Pcs. 2.00 12.00 24.00
13 Snowcem kg. 3.70 1.00 3.70
14 Readymade grids Pcs. 25.00 2.50 62.50
Sub-Total(A) 11048.33
B Pipes
GI ( difficuilty factor 1.6 is considered in weight calculation of uneasy materials)
HDPE(difficuilty factor 1.6 is considered in weight calculation of uneasy materials)
HDPE- 6KG/CM2
HDPE pipes 32/6 mtr. 222.00 0.226 80.28
Pressure 10 kg/cm2
HDPE pipes 20/10 mtr. 503.00 0.135 108.65
HDPE pipes 25/10 mtr. 1032.00 0.202 333.54
Total ( HDPE) 1757.00 522.47
GI PIPE (meidum class)
GI-3/4" 49.00 1.67 130.93
GI-1" 9.00 2.56 36.86
Total (GI) 58.00 167.79
Sub-Total (B) 690.26
C Tools and Fittings
Fittings ( as per Table summary of tools and fittings) 176.00
Tools (as per Table summary of tools and fittings) 40.95
Sub-Total
TOTAL (C)
WEIGHT OF NON LOCAL MATERIALS (IN KG) 216.95
INCLUDING PIPES, FITTINGS AND TOOLS ( A+B+C) 11955.54
 Rate Analysis

ANALYSIS OF RATES OF LOCAL MATERIAL COLLECTION

Name of Project: Siddhamul khola ws scheme
1 Sand Rate
1.1 SAND TRANSPORTATION BY VEHICLE UP TO ROAD HEAD NA
A Collection/loading & unloading charge

Cost for collection and loading/unloading of 2 m3 sand at source 500

B Transportation Charge

Sand transportation form Madi khola to Roadhead in km 0

District rate for transportation per kg, per k m in earthen road 0.07 kg/km
Transportation of sand by tractor (2 m3 or 3.33 Metric ton) 0

Rate of sand per m3 at nearest Road head ( Transported by Tractor) is NRs.

Total (1.1) in NRs. For 2 m3 500
Rate of 1m3 sand 250

1.2 SAND TRANSPORTED BY PORTER ( FROM ROADHEAD TO PROJECT SITE)

River/roadhead place where sand is availabe Dudhkoshi khola

Project site, where sand is to be transported Site

Porter distance in KM 3.5 km

As per norms, for tranposrting 40 kg of sand to 13 km required numbers of

unskilled labor equals to 1.3 person
As per norms, for tranposrting 40 kg of sand to above porter distance required
numbers of unskilled labor = 0.35 person
1m3 mixed grained sand contains 1600 kg of sand, i.e 40 kg sand in m3
equals 0.025 m3

For transportation of 1 m3 sand , required unskilled labor = 14.00 person-days

Unskilled labor charge per days 425 Rs

Cost of sand transportation per m3 by porter 5950 Rs

Total (1.2) in NRs. 5950

TOTAL RATE OF SAND PER m3 (1.1+1.2) AT PROJECT SITE = 6200

2 Aggregate
Agrregate 5-20mm

Distance of site from working sites in meter 500

As per norms, labor required for 5-20 mm agrregate collection, screening and supply for 1 m3 in md 7.88

Local rate of labors in NRs. 425

Rate of Aggregate (5-20mm) per m3 in NRs. 3349

Agrregate 5-40mm

Distance of site from working sites in meter 500

As per norms, labor required for 20-40 mm agrregate collection, screening and supply for 1 m3 in md 5.5

Local rate of labors in NRs. 425

Rate of Aggregate (5-40mm) per m3 in NRs. 2337.5

Adopted avearge rate for 5-40 mm aggregate 2844

3 Stones ( Block +bond)
Distance of site from working sites in meter 500
As per norms, labor required for 70-100mm stone collection, breaking, screening and staking for 1 m3 in
md 3

Local rate of labors in NRs. 425

Rate of stone (70-100mm) per m3 is NRs. 1275

DISTRICT RATE OF LABOR
Labours
1 Skilled labors per days (8 hour working) 580

2 unskilled labors per days (8 hour working) 425

 COST ESTIMATE FOR TRANSPORTATION
Name of Project: Siddhamul khola ws scheme
S.N. Description Unit Qauntity Rate Cost
Total amount Cash (PAF) Kind (CO) Remarks
Transportation trips by truck From
1 bhingri,pyuthan (up to road head) up to
kimichaur,pyuthan Nos 2 2160 4320 4320 0
2 Loading/unloading of trucks Nos 4 2000 8000 8000 0
Transportation trips by tractor From
1 kimichaur,pyuthan (up to road head) up to
bhalawang Nos 3 3000 9000 9000 0
2 Loading/unloading of tractor Nos 6 900 5400 5400 0
Transportation trips by other means
3 ( from road head to project site) Nos 299 307.2 91852.8 61235 30617.8
Total Transportation Cost 118572.8 87955 30617.8

DETAILS OF TRANSPORTATION COST ANALYSIS

A From Market to Nearest Road head
A.1 Transportation by Truck
Transportation from market bhingri,pyuthan
Transportation To: kimichaur,pyuthan `
Distance in KM 9
Unit Rate per Kg per trip in Rs. 0.27
Standard weight /trip in Kg 8000
Cost for loading and unloading 2000
Total weight to be transported by truck (in Kg) 11955.5
Nos of trips 2.0
Nos of loading and unloading (times) 4
A.2 Transportation by Tractor NA
Transportation from market kimichaur,pyuthan
Transportation To: bhalawang
Distance in KM 10
Unit Rate per Kg per trip in Rs. 0.6
Standard weight /trip in Kg 5000
Cost for loading and unloading 900
Total weight to be transported by tractor (in Kg) 11955.5
Nos of trips 3.0
Nos of loading and unloading (times) 6
B From Nearest Road head to community Project Site
B.1 Transportation by Porter
Transportation from bhalawang
Transportation To: Site
Distance in KM 6
Rate per KM 1.28
Standard weight /trip in Kg 40
Unit Rate per trip in Rs. 307.2
Cost for loading and unloading NA
Total weight to be transported(in Kg) 11955.54
Nos of trips 299
 Quantity Estimate for Collection Chamber
(Stone Masonry )
Name of Project: Siddhamul khola ws scheme
S. Dicription No. Length Breadth Height Quantity Unit
No. m m m
1 Site clearence LS 0.00 M2

Earth work excavation in boulder

2 mixed soil for foundation 1 3 1.55 1.3 0.00 m3
Earth work in back
3 filling(3*2+1.55*2) 1 9.1 0.1 1.3 0.00 m3
4 Dry stone soling(soling) 1 3 1.55 0.15 0.00 m3
5 PCC 1:2:4
In foundation (floor) 1 3 1.55 0.1 0.00
In RCC slab
(L=1.2+0.3+0.7+0.15*2) 1 2.5 1.05 0.1 0.00
Deduction for MH cover area
Manhole cover 30 CM REDIUS 2 0.3 0.05 0.00
0.00 m3
6 Stone work in 1:4 cement mortar
Long walls (0.3*3+1.2+0.7) 2 2.8 0.3 1.1 0.00
Short walls 2 0.75 0.3 1.1 0.00
Baffle wall 1 0.75 0.3 0.8 0.00
0.00 m3
7 Steel Reinforcement
6mm dia. at 100mm spacing
bothways
25 1.05 0.22 0.00
11 2.5 0.22 0.00
0.00 kg.
8 Centering & Shuttering work for
Side for PCC 2 1.55 0.1 0.00
2 3 0.1 0.00
for RCC 1 2.5 1.05 0.00
0.00 m2
9 5 cm Ferrocement Baffle Plate 0.00

Reinforcement including chicken ,

9.1 wiremesh, MS Rod,GIWire etc. 1 0.3 0.79 0.00 m2
20 mm thick plaster in 1:3 for
9.2 baffle plate. 4 0.3 0.79 0.00 m2
10 20mm thick plaster in 1:3
Wall portion 1 0.75 1.1 0.00
1 0.75 1.3 0.00
2 1.2 1.1 0.00
2 0.7 1.3 0.00
1 0.75 0.65 0.00
1 0.75 0.85 0.00
Floor portion 1 1.2 0.75 0.00
1 0.7 0.75 0.00
0.00 m2
11 Installetion of pipes & fittings 0.00 L.S
Standard manhole cover 600mm
12 dia. with metal frames 2 0.00 Set.
 QUANTITY ESTIMATE FOR CABLE CROSSING
Name of Project: Siddhamul khola ws scheme
Length Breadth(
SN Description No. (M) M) Height(M) Quantity Unit
1 E/w for excavation
Tower Base 2.00 1.50 1.50 1.50 6.75 m³
Ancourage block 2.00 2.00 2.00 0.50 4.00 m³
Total 43.00 m³
2 Stone masonry work in 1:6 C/m
Ancourage block 2.00 1.00 1.00 0.75 1.50 m³
Side Protection to Pipe 2.00 0.75 0.40 0.75 0.45 m³
Total 7.80 m³
3 Plain cement concrete in (1:2:4)
Column 2 0.3 0.3 1.5 0.27 m³
Total 1.08 m³
4 Reinforcement @110 kg/m3 of RCC work of column 118.80
5 Crossing and Other Fitting
A 8 Meter Crossing
Suspension Cable (14mm) mtr. 30.4 Mtr.
Saddle for Suspension Cable pcs 2 Pcs
Bulldog Grips (12mm) pcs 4 Pcs
Clamps / Thimble pcs 2 Pcs
Suspender Cable @1.5 m spacing pcs 21 Pcs
GI Union 1" dia pcs 2 PC
GI Socket 1" dia pcs 2 PC
Brass Union 1" dia Both Sides pcs 2 PC
GI Elbow 1" dia Both Sides pcs 4 PC
GI Pipe 1" dia (0.6+0.6)m mtr. 1.2 Mtr.
GI Nipple 1" dia 4'' long pcs. 2 Pc
B 7 Meter Crossing
Suspension Cable (14mm) mtr. 29.1 Mtr.
Saddle for Suspension Cable pcs 2 Pcs
Bulldog Grips (12mm) pcs 4 Pcs
Clamps / Thimble pcs 2 Pcs
Suspender Cable @1.5 m spacing pcs 20 Pcs
GI Union 3/4" dia pcs 2 PC
GI Socket 3/4" dia pcs 1 PC
Brass Union 3/4" dia Both Sides pcs 2 PC
GI Elbow 3/4" dia Both Sides pcs 4 PC
GI Pipe 3/4" dia (0.6+0.6) mtr. 1.2 Mtr.
GI Nipple 3/4" dia 4'' long pcs. 2 Pc
C 10 Meter Crossing
Suspension Cable (14mm) mtr. 33 Mtr.
Saddle for Suspension Cable pcs 2 Pcs
Bulldog Grips (12mm) pcs 4 Pcs
Clamps / Thimble pcs 2 Pcs
Suspender Cable @1.5 m spacing pcs 22 Pcs
GI Union 3/4" dia pcs 2 PC
GI Socket 3/4" dia pcs 2 PC
Brass Union 3/4" dia Both Sides pcs 2 PC
GI Elbow 3/4" dia Both Sides pcs 4 PC
GI Pipe 3/4" dia (0.6+0.6) mtr. 1.2 Mtr.
GI Nipple 3/4" dia 4'' long pcs. 2 Pc
D 8 Meter Crossing
Suspension Cable (14mm) mtr. 30.4 Mtr.
Saddle for Suspension Cable pcs 2 Pcs
Bulldog Grips (12mm) pcs 4 Pcs
Clamps / Thimble pcs 2 Pcs
Suspender Cable @1.5 m spacing pcs 21 Pcs
GI Union 3/4" dia pcs 2 PC
GI Socket 3/4" dia pcs 2 PC
Brass Union 3/4" dia Both Sides pcs 2 PC
GI Elbow 3/4" dia Both Sides pcs 4 PC
GI Pipe 3/4" dia (0.6+0.6) mtr. 1.2 Mtr.
GI Nipple 3/4" dia 4'' long pcs. 2 Pc
 QUANTITY ESTIMATE OF PIPE LINE
Name of Project: Siddhamul khola ws scheme
Length Breadth Height
Sn Description No. Quantity Unit Remarks
m m m
1 E/w in excavation
Earthwork for excavation of pipe trenches
on BMS and GMS 877.80 0.3 0.6 158.00 m3
Earthwork for excavation of pipe trenches
on soft soil 879.20 0.3 0.6 158.26 m3
316.26 m3
2 Earthwork for filling

Backfilling with watering and ramming at

every 20 Cm in BMS and GMS 877.80 0.3 0.60 158.00
Backfilling with watering and ramming at
every 20 Cm at soft soil 879.20 0.3 0.60 158.26
316.26 m3
Laying and jointing of HDPE pipe
3 ( butt welded joint)
20 mm outer dia 503 RM
25 mm outer dia 1032 RM
32 mm outer dia 222.00 RM
Total 1757.00
Laying and jointing of GI pipe
4 ( SOCKET joint)
3/4" mm Internal dia 49 RM
1" Internal dia 9 RM
Total 58
5 Site clearance 1 0.50 0.50 0.04 0.01 m3
6 Earthwork in excavation in foundation
Bottom 1 0.45 0.45 0.30 0.06
0.06 m3
7 Boulder soling 1 0.45 0.45 0.15 0.03
8 Stone mesonry 1:4 cement mortar
Below GL 1 0.45 0.45 0.15 0.03
Above GL 1 0.30 0.3 0.50 0.05
0.08 m3

9 Plain cement concrete 1:3:6 For Caping 1 0.3 0.3 0.075 0.01 m3
10 Centering & shuttering works for
Side of the Caping Wall 4 0.3 - 0.05 0.06
0.06 m2
 QUANTITY ESTIMATE FOR ANGLE POLE FENCING(For one post).
Name of Project: Siddhamul khola ws scheme
Length Breadth Height
S. No Description No. Quantity Unit Remarks
m m m
1 E/W for excavation for pits 1 0.60 0.6 0.70 0.25 m3
2 Boulder soling 1 0.525 0.525 0.15 0.04 m3

3
PCC(1:3:6) over boulder soling 1 0.525 0.525 0.4 0.11 m3
Stone masonry (1:6) c/m over
4
PCC post 1 0.3 0.3 0.3 0.03 m3
5 Pointing of 1:3 C/m 1 1.2 0.4 0.48 m2 0.3*4
Angle pole 2.1 m
6
( 40mm*40mm*6mm ms) 1 1 pc
7 Barbed wire 17.45 Rm 5*2.25+ 3.1*2

QUANTITY ESTIMATE FOR ANGLE GATE

Length Breadth Height
S.No. Description No. Quantity Unit Remarks
m m m
1 E/w for excavation 2 0.90 0.9 0.90 1.46 m3
2 Boulder soling 2 0.90 0.9 0.15 0.24 m3
3 Stone masonry (1:6) c/m

Below ground level 2 0.7 0.7 0.75 0.74 m3

above the ground level 2 0.5 0.5 1 0.50 m3

1.24
4 Pointing of 1:3 C/m 2 2 1 4.00 m2 4*.5
5 PCC(1:3:6) at the top of wall 2 0.5 0.5 0.1 0.05 m3
Angle gate (950mm *1500
6
mm) 1.00 pc
 (Reference: Technical Manual, Volume-IV, RWSSFDB)
BILL OF QUANTITY FOR FERROCEMNT TANK (STANDARD STRUCTURE)
Name of Project: Siddhamul khola ws scheme
Tank Capacity
Sn Description Unit 2.5m3 5m3 10m3 20m3
A BILL OF QUANTITY
1 Earth work excavation m3 13.31 18.02 27.97 45.52
2 Dry ston soling m3 1.19 1.7 2.56 3.92
3 P.C.C. work(1:2:4) m3 0.59 0.08 1.18 1.79
4 P.C.C.for Precast slabs work(1:2:4) m3 0.07 0.07 0.07 0.07
5 R.C.C Work (1:2:4) m3 0.14 0.14 0.14 0.14
6 R.R Masonery (1:6) m3 1.58 1.39 1.54 1.79
7 Dry stone Masonery m3 0.24 0.24 0.24 0.24
8 Formework for P.C.C m2 1.28 1.28 1.28 1.28
9 1/2" Plaster (1:2) m2 19.68 28.64 45.7 71.7
10 1/2"Plaster (1:3) m2 19.68 28.64 45.7 71.7
11 1/2" Plaster (1:4) m2 8.35 10.14 13.76 18.9
12 Cemnt Punning 3mm m2 9.07 13.5 21.69 34.57
13 Barbinding feero. Tank m2 11.06 1.06 11.06 11.06
14 Barbinding R.C.C kg 9.68 14.16 22.69 35.69
15 Formework for Ferro. Tank m2 9.68 14.16 22.69 39.69
16 Snowcem painting m2 3.3 5.38 9.29 15.27
17 Backfilling of Structure m3 3.19 4.62 7 10.51
B LABOUR MATERIAL BREAKDOWN
1 Stone(blocks) m3 3.05 3.35 4.35 5.95
2 Stone(bonds) m3 0.46 0.54 0.59 0.75
3 Aggreate 5-10mm m3 0.09 0.11 0.15 0.22
4 Aggreate10-20mm m3 0.19 0.23 0.32 0.45
5 Aggreate 20-40mm m3 0.43 0.54 0.74 1.05
6 Sand m3 2.56 3.49 4.51 6.6
7 Cement bag 13 17 24 36
8 Small slab frame(55*55) pc 2 2 2 2
9 Rebar 6mm kg 3.08 4.62 6.6 11.66
10 Rebar10mm kg 34.1 49.6 70.68 89.28
11 Plain Wire(3.5mm) kg 23 30 51 80
12 Chicken wire 90cm wide m 22 38 55 75
13 Binding Wire kg 5.1 5.6 7.1 8.1
14 Bamboo pc 6 8 10 12
15 Angle Poole 2m long pc 3 3 5 9
16 Angle pole for gate pc 2 2 2 2
17 Angle pole for brancing pc 4 4 4 4
18 Brancing angle pole pc 8 8 8 8
19 Angle gate pc 1 1 1 1
20 Angle gate lock/key pc 1 1 1 1
21 Polythene sheet m 13.4 17.6 23.6 30.1
22 Nail kg 0.5 0.5 0.5 0.5
23 Snowcem kg 1.65 2.7 4.65 7.65
24 Barbed wire kg 20.25 22.95 25.65 29.7
25 Wood for formwork m3 0.07 0.07 0.07 0.07
26 Labour skilled m/d 46.14 50.84 63.54 82.94
27 Labour unskilled m/d 56.02 70.7 102.22 153.82
 QUANTITY ESTIMATE FOR 1 INTAKE STRUCTURE (NON STANDARD
STRUCTURE)
SPRING INTAKE (with collection Chamber)
Name of Project: Siddhamul khola ws scheme
S. Description No. Length Breadth Height Quantity Unit Remarks
No. m m m
1 Site clearance 1 3.00 3.00 0.26 1.17 m3
(Q=1/2*L*B*H), Slope = 50
2 Earthwork in excavation in foundation
Wing Wall 1 4.60 0.45 1.70 3.52
Collection Chamber 1 2.30 1.80 1.00 4.14
Catchement portion 1 2.50 0.7 1.00 1.75
Projection of concretion inside
catchment portion. 1 2.10 0.4 0.20 0.17
Pipe trench for washout 1 10.00 0.45 0.90 4.05
Drainage ditch (15m long) 1 15.00 0.2 0.30 0.90
14.53 m3
3 Boulder soling 1 1.05 1.8 0.15 0.28
4 Plain cement concrete 1:3:6
Collection chamber 1 1.80 1.3 0.10 0.23
Catchment Portion 1 2.10 0.4 0.10 0.08
0.310 m3
5 Plain cement concrete 1:2:4
Wing Wall 1 4.60 0.45 0.10 0.21
Collection Chamber 1 1.20 1.8 0.10 0.22
Catchment Portion 1 2.10 0.4 0.10 0.08
At the top of Wing Wall 1 2.00 0.45 0.05 0.1
Pipe Embedment blocks 1 0.50 0.45 0.30 0.07
1 0.50 0.35 0.30 0.05
Manhole Cover 2 PI * 0.302 0.05 0.028
Slab Cover 1 2.65 1.6 0.10 0.42
Deduction for manhole opening 2 PI * 0.302 0.10 -0.057
1.072
6 Stone mesonry 1:4 cement mortar
Wing Wall 1 2.00 0.45 1.35 1.22
Deduction for dry wall 1 0.70 0.45 0.50 -0.16
Collection Chamber
Long Wall 2 1.15 0.45 0.60 0.62
Long Wall 2 1.05 0.35 0.80 0.59
Short Wall 1 0.70 0.45 0.70 0.22
Short Wall 1 0.90 0.35 0.80 0.25
Deduction for embedment block 1 0.50 0.45 0.30 -0.07
1 0.50 0.35 0.30 -0.05
1.56 m3
S. Description No. Length Breadth Height Quantity Unit Remarks
No. m m m
7 Dry Stone Masonry Wall 1 0.70 0.45 0.50 0.16 m3
Reinforcement 6mm
8 dia.@100mmspacing bothways
Long Wall 28 1.60 0.22 kg/m 9.86
Short Wall 17 2.65 0.22 kg/m 9.91
Deduction for Manhole Opening 12 0.45 0.22 kg/m -1.19
18.58 Kg.
9 20mm thick cement plaster 1:3 ,inside
chamber.
Floor 1 0.75 0.7 - 0.53
Walls 1 0.7 - 0.8 0.56
2 0.7 - 0.65 0.91
Catchment Portion 1 4.6 - 0.85 3.91
Deduction for dry wall 1 0.7 - 0.5 -0.35
5.56 m2
10 3mm thick 1:1 cement punning Same as Item No. 9 5.56 m2
11 Centering & shuttering works for
Top of the Wing Wall 2 5.05 - 0.05 0.51
Slab Cover 1 0.7 0.7 - 0.49
1 0.7 0.9 - 0.63
2 2.2 - 0.1 0.44
1 1.6 - 0.1 0.16
Foundation Concrete
Wing Wall 2 4.6 - 0.1 0.92
Collection Chamber 2 1.2 - 0.2 0.48
1 1.8 - 0.1 0.18
Deduction manhole cover 2 PIx.032 - -0.57
3.24 m2
12 Boulder Paking 1 1.90 0.40 0.68 0.52 m3
13 Gravel Packing 1 2.5 0.3 0.8 0.60 m3
14 Laying of 500 gauge plastic sheet 1 2.5 0.95 - 2.38 m2
15 Compacted Clay filling 1 2.5 0.95 0.5 1.19 m3
16 Standerd Manhole Cover 600mm dia. 2 - - - 2 No.
17 Barbed wire fencing (Type-A) 1 40 - - 40 Rm
18 Iron angel entrance gate (1m x 1.5m) 1 - - - 1 No.
 (Reference: Technical Manual, Volume-IV, RWSSFDB)

BILL OFQUANTITY FOR TAPSTANDS (STANDARD STRUCTURE)

Name of Project: Siddhamul khola ws scheme

Tapstands type
Sn Description Unit
Type-A Type-B Type-C Type-M

A BILL OF QUANTITY

1 Earth work excavation m3 2 2 1.17 2.93

2 Dry ston soling m3 0.3 0.3 0.24 0.69

3 P.C.C. work(1:2:4) m3 0.6 0.26 0.31 0.41

5 R.R Masonery (1:6) m3 1.54 1.88 0.67 0.59

6 Formework for P.C.C m2 2.46 1.91 1.26

7 1/2" plaster (1:4) m2 5.44 5.81 3.51 8.88

B LABOUR MATERIAL BREAKDOWN

1 Stone(blocks) m3 1.82 2.16 0.86 1.26

2 Stone(bonds) m3 0.2 0.24 0.09 0.14

3 Aggreate 5-10mm m3 0.07 0.03 0.04 0.04

4 Aggreate10-20mm m3 0.13 0.06 0.08 0.08

5 Aggreate 20-40mm m3 0.31 0.13 0.18 0.21

6 Sand m3 1.29 1.28 0.79 1.06

7 Cement bag 6.5 5.53 4 4.75

8 Wood fro formwork m3 0.13 4.62 0.1 0.1

9 Skilled labour md 4.65 4.5 2.13 3.16

10 Unskilled labour md 15.36 14.54 7.5 14.56

Pipe Line Estimate for Alisad w-s Trans Distribution
CODE Type Nominal Dia/Outer Class Pipe Size Database Actual Length Design length Actual Length Design length
GP-1 G.I. Pipe 1/2" - 15mm 24 - 0 - 0
GP-2 G.I. Pipe 3/4" - 20mm 29 44.00 49 - 0
GP-3 G.I. Pipe 1" - 25mm 34 8.00 9 - 0
GP-4 G.I. Pipe 1-1/4" - 32mm 41 - 0 - 0
GI pipe
GP-5 G.I. Pipe 1-1/2" - 40mm 49 - 0 - 0
GP-6 G.I. Pipe 2" - 50mm 59 - 0 - 0
GP-7 G.I. Pipe 2-1/4" - 65mm 74 - 0 - 0
GP-8 G.I. Pipe 3" - 80mm 89 - 0 - 0
HPA-4 HDP Pipe 40 4 kg/cm^2 44 - 0 - 0
HPA-5 HDP Pipe 50 4 kg/cm^2 54 - 0 - 0
HPA-6 HDP Pipe 63 4 kg/cm^2 67 - 0 - 0
HPA-7 HDP Pipe 75 4 kg/cm^2 79 - 0 - 0
HPA-8 HDP Pipe 90 4 kg/cm^2 94 - 0 - 0
HPA-9 HDP Pipe 110 4 kg/cm^2 114 - 0 - 0
HPB-3 HDP Pipe 32 6 kg/cm^2 38 40.00 44 161.00 178
HPB-4 HDP Pipe 40 6 kg/cm^2 46 - 0 - 0
HPB-5 HDP Pipe 50 6 kg/cm^2 56 - 0 - 0
HPB-6 HDP Pipe 63 6 kg/cm^2 69 - 0 - 0 6kg/cm2
pressure
HPB-7 HDP Pipe 75 6 kg/cm^2 81 - 0 - 0
HPB-8 HDP Pipe 90 6 kg/cm^2 96 - 0 - 0
HPB-9 HDP Pipe 110 6 kg/cm^2 116 - 0 - 0
HPC-0 HDP Pipe 16 10 kg/cm^2 26 - 0 - 0
HPC-1 HDP Pipe 20 10 kg/cm^2 30 153.00 169 303.00 334
HPC-2 HDP Pipe 25 10 kg/cm^2 35 893.50 983 44.00 49
HPC-3 HDP Pipe 32 10 kg/cm^2 42 - 0 - 0
HPC-4 HDP Pipe 40 10 kg/cm^2 50 - 0 - 0 10
HPC-5 HDP Pipe 50 10 kg/cm^2 60 - 0 - 0 kg/cm2
pressure
HPC-6 HDP Pipe 63 10 kg/cm^2 73 - 0 - 0
HPC-7 HDP Pipe 75 10 kg/cm^2 85 - 0 - 0
HPC-8 HDP Pipe 90 10 kg/cm^2 100 - 0 - 0
HPC-9 HDP Pipe 110 10 kg/cm^2 120 - 0 - 0
1,138.50 1254 508.00 561
1,086.50 1,196 508.00 561
52.00 58 - 0
1,138.50 1,254 508.00 561
 Dimention, Nominal Weights & Permissible Working Pressure of G I Pipe ( IS 1239 )

S. N.B Light Class Medium Class Heavy Class

N O.D Thick-Permissible Weight of GI Pipes O.D Thick-Permissible Weight of GI Pipes O.D Thick- Permissible Weight of GI Pipes
Max Min ness Working Plain Screwed and Max Min ness Working Plain Screwed and Max Min ness Working Plain Screwed and
Pressure end Socketed Pressure end Socketed Pressure end Socketed
mm mm mm mm kg/cm2 kg/m kg/m mm mm mm kg/cm2 kg/m kg/m mm mm mm kg/cm2 kg/m kg/m
1 15 21.4 21.0 2.00 10.55 1.02 1.03 21.8 21.0 2.65 21.09 1.28 1.29 21.8 21.0 3.25 24.61 1.51 1.52
2 20 26.9 26.4 2.35 10.55 1.49 1.50 27.3 26.5 2.62 21.09 1.66 1.67 27.3 26.5 3.25 24.61 1.98 1.99
3 25 33.8 33.2 2.65 10.55 2.11 2.13 30.2 33.3 3.25 21.09 2.54 2.56 34.2 33.3 4.05 24.61 3.07 3.09
4 32 42.5 41.9 2.65 8.80 2.71 2.74 42.9 42.0 3.25 17.58 3.26 3.29 42.9 42.0 4.05 21.09 3.96 3.99
5 40 48.4 47.0 2.90 8.80 3.39 3.43 48.8 47.9 3.25 17.58 3.75 3.79 48.8 47.9 4.05 21.09 4.59 4.63
6 50 60.2 59.6 2.90 7.03 4.29 4.36 60.8 59.7 3.65 14.06 5.28 5.35 60.8 59.7 4.50 17.58 6.35 6.42
7 65 76.0 75.2 3.25 7.03 6.04 6.11 76.6 75.3 3.65 14.06 6.72 6.84 76.6 75.3 4.50 17.58 8.11 8.23
8 80 88.7 87.9 3.25 7.03 7.06 7.29 89.9 88.0 4.05 14.06 8.72 8.89 89.9 88.0 4.85 17.58 10.34 10.51
9 100 113.9 113.0 3.65 7.03 10.21 10.51 115.0 113.1 4.50 12.02 12.42 12.72 115.0 113.1 5.40 16.03 14.72 15.02
10 125 - - - - - - 140.8 138.5 4.85 12.02 16.59 17.09 140.8 138.5 5.40 14.79 18.19 18.69
11 150 - - - - - - 166.5 163.9 4.85 9.98 19.27 20.27 166.5 163.9 5.40 12.02 21.67 22.27
Marking Yellow Colour Blue Colour Red Colour
 RATES OF CONSTRUCTION MATERIALS & LABOURS

Name of Project: Siddhamul khola ws scheme

13% Total with Adopted

S. No. Description of Items Unit Rate
VAT VAT Rate
Materials

1 Cement bags 750 97.5 847.50 765

2 Plain Wire(3.5mm) kg. 100 13 113.00 115

3 Nails kg. 121 15.73 136.73 115

4 Reinforcement bar -7mm. kg. 90 11.7 101.70 90

5 Reinforcement bar -10mm. kg. 87 11.31 98.31 90

6 Polythene Sheet (90cm) mtr. 60 7.8 67.80 29

7 Binding Wire kg. 115 14.95 129.95 101

8 Chicken Wire Mesh (90cm) mtr. 99.00 12.87 111.87 125

9 Circular Slabe Frame (60 cm dia Pcs. 1800.00 234 2034.00 2260

10 Angle Pole For Fencing Pcs. 900.00 117 1017.00 1057

11 Barbed Wire kg. 115.00 14.95 129.95 108

12 M.S.Grill Gate For Fencing Pcs. 2500.00 325 2825.00 3390

13 Snowcem kg. 65.00 8.45 73.45 85

S. No. Labors
1 Shilled ( plumber, mesons etc) 580
2 Unskilled ( paid) 425
3 Unskilled ( unpaid) 425

Estimated by: Checked by: Approved by:

 COST ESTIMATE FOR PIPELINE WORKS

Name of Project:

S. Total with
Description of Items Unit Rate 13% VAT Adopted Rate
No. VAT

Pressure 6 kg/cm2

HDPE pipes 32/6 mtr 53.11 6.91 60.02 60

HDPE pipes 40/6 mtr 82.25 10.7 92.95 93

HDPE pipes 50/6 mtr 127.37 16.56 143.93 144

HDPE pipes 63/6 mtr 199.75 25.97 225.72 226

HDPE pipes 75/6 mtr 279.89 36.39 316.28 316

HDPE pipes 90/6 mtr 403.5 52.46 455.96 456

Pressure 10 kg/cm2

HDPE pipes 16/10 mtr 21.62 2.82 24.44 25

HDPE pipes 20/10 mtr 31.49 4.1 35.59 36

HDPE pipes 25/10 mtr 47.47 6.18 53.65 54

HDPE pipes 32/10 mtr 78.49 10.21 88.70 89

HDPE pipes 40/10 mtr 120.79 15.71 136.50 137

HDPE pipes 50/10 mtr 187.06 24.32 211.38 211

HDPE pipes 63/10 mtr 298.22 38.77 336.99 337

HDPE pipes 75/10 mtr 418.77 54.45 473.22 473

HDPE pipes 90/10 mtr 603.43 78.45 681.88 682

GI _ meium
GI-1/2" mtr 187 24.3048 211 211

GI-3/4" mtr 239 31.1272 271 271

GI-1" mtr 367 47.7568 415 415

GI-1-1/4" mtr 476 61.828 537 537

GI-1-1/2" mtr 551 71.6352 623 623

GI-2" mtr 758 98.4984 856 856

Estimated by: Checked by: Approved by:

 Dimention, Nominal Weights HDPE Pipes ( IS 4984-1987 / NS 40-2042 )

S. O.D Working Pressure 2.5 Kg/ cm2 ( II ) Working Pressure 4 Kg/ cm2 ( III ) Working Pressure 6 Kg/ cm2 ( IV ) Working Pressure 10 Kg/ cm2 ( V )
N Wall Thickness I.D Weight Wall Thickness I.D Weight Wall Thickness I.D Weight Wall Thickness I.D Weight
Min Max Min Max Avg. Min Max Avg. Min Max Avg. Min Max Avg. Min Max Avg. Min Max Avg. Min Max Avg. Min Max Avg.

mm mm mm mm mm mm Kg/m Kg/m Kg/m mm mm mm mm Kg/m Kg/m Kg/m mm mm mm mm Kg/m Kg/m Kg/m mm mm mm mm Kg/m Kg/m Kg/m
1 16 16.3 2.0 2.4 2.2 11.90 0.084 0.100 0.092
2 20 20.3 2.3 2.8 2.55 15.20 0.122 0.147 0.135
3 25 25.3 2.8 3.3 3.05 19.20 0.186 0.218 0.202
4 32 32.3 2.3 2.8 2.55 26.90 0.205 0.248 0.226 3.6 4.3 3.965 24.37 0.307 0.363 0.335
5 40 40.4 2.0 2.4 2.2 35.60 0.228 0.274 0.251 2.9 3.4 3.15 33.70 0.323 0.377 0.350 4.5 5.2 4.85 30.70 0.479 0.549 0.514
6 50 50.5 2.4 2.9 2.65 44.70 0.343 0.414 0.378 3.6 4.2 3.9 42.20 0.501 0.583 0.542 5.6 6.4 6 38.50 0.746 0.847 0.797
7 63 63.6 2.0 2.4 2.2 58.60 0.366 0.441 0.403 3.0 3.5 3.25 56.50 0.540 0.631 0.586 4.5 5.2 4.85 53.30 0.790 0.911 0.851 7.1 8.1 7.6 48.40 1.191 1.349 1.270
8 75 75.7 2.3 2.8 2.55 69.90 0.502 0.612 0.557 3.6 4.3 3.95 67.10 0.771 0.921 0.846 5.3 6.1 5.7 63.60 1.108 1.274 1.191 8.4 9.5 8.95 57.80 1.678 1.887 1.783
9 90 90.8 2.8 3.3 3.05 83.90 0.733 0.866 0.799 4.4 5.1 4.75 80.50 1.130 1.311 1.221 6.4 7.3 6.85 76.30 1.605 1.829 1.717 10.1 11.4 10.75 69.30 2.421 2.716 2.569
10 110 111.0 3.4 4.0 3.7 102.60 1.087 1.284 1.186 5.3 6.0 5.65 98.70 1.665 1.890 1.777 7.8 8.8 8.3 93.40 2.392 2.698 2.545 12.8 13.9 13.35 84.30 3.733 4.049 3.891
11 125 126.2 3.9 4.5 4.2 116.60 1.417 1.643 1.530 6.0 6.8 6.4 112.20 2.142 2.436 2.289 8.9 10.0 9.45 106.10 3.100 3.486 3.293 14.1 15.8 14.95 96.30 4.691 5.233 4.963
12 140 141.3 4.3 5.0 4.65 130.70 1.751 2.045 1.897 6.8 7.7 7.25 125.50 2.717 3.086 2.902 9.9 11.1 10.5 119.00 3.864 4.336 4.100 15.8 17.6 16.7 107.90 5.888 6.532 6.210
13 160 161.5 4.9 5.6 5.25 149.50 2.280 2.619 2.449 7.8 8.8 8.3 143.40 3.562 4.032 3.796 11.3 12.7 12 136.00 5.041 5.670 5.355 18.0 20.0 19 123.50 7.669 8.491 8.080
14 180 181.7 5.6 6.4 6 168.00 2.930 3.366 3.148 8.7 9.8 9.25 161.50 4.471 5.054 4.762 12.8 14.3 13.55 152.90 6.421 7.182 6.801 20.3 22.6 21.45 138.80 9.726 10.788 10.258
15 200 201.8 6.2 7.1 6.65 186.70 3.605 4.147 3.876 9.7 10.9 10.3 179.40 5.538 6.243 5.890 14.2 15.9 15.05 169.90 7.916 8.868 8.392 22.5 25.0 23.75 154.30 11.982 13.261 12.623
16 225 227.0 6.9 7.8 7.35 210.30 4.515 5.130 4.822 10.9 12.2 11.55 201.90 7.002 7.862 7.431 15.9 17.7 16.8 191.40 9.975 11.115 10.544 25.4 28.2 26.8 173.40 15.211 16.820 16.017
17 250 252.3 7.7 8.8 8.25 233.50 5.598 6.429 6.012 12.1 13.6 12.85 224.30 8.636 9.740 9.187 17.7 19.7 18.7 212.60 12.336 13.748 13.041 28.2 31.3 29.75 192.80 18.766 20.753 19.761
18 280 282.6 8.6 9.7 9.15 261.70 7.003 7.942 7.471 13.5 15.1 14.3 251.40 10.794 12.119 11.455 19.8 22.0 20.9 238.20 15.457 17.201 16.328 31.5 34.9 33.2 216.20 23.485 25.936 24.713
19 315 317.9 9.7 10.8 10.25 294.50 8.885 9.951 9.416 15.2 17.0 16.1 282.80 13.672 15.347 14.508 22.3 24.8 23.55 267.90 19.583 21.808 20.695 35.4 39.2 37.3 243.30 29.696 32.778 31.239
20 355 358.2 10.9 12.2 11.55 331.90 11.253 12.665 11.957 17.1 19.1 18.1 318.80 17.336 19.432 18.382 25.1 27.9 26.5 302.00 24.843 27.648 26.245 39.9 44.1 42 274.20 37.720 41.558 39.643
21 400 403.6 12.3 13.8 13.05 373.90 14.307 16.139 15.221 19.3 21.5 20.4 359.20 22.044 24.647 23.343 28.3 31.4 29.85 340.30 31.560 35.064 33.311 45.0 49.7 47.35 308.90 47.929 52.770 50.353
22 450 454.1 13.8 15.4 14.6 420.80 18.060 20.269 19.162 21.7 24.1 22.9 404.20 27.884 31.091 29.485 31.8 35.2 33.5 383.00 39.899 44.239 42.067 50.5 55.8 53.15 347.80 60.529 66.680 63.609
23 500 504.5 15.4 17.3 16.35 467.30 22.390 25.288 23.835 24.1 26.8 25.45 449.10 34.410 38.410 36.406 35.3 39.1 37.2 425.60 49.215 54.595 51.903 56.3 62.2 59.25 386.00 74.946 82.539 78.749
Marking Red Colour Blue Colour Green Colour Yellow Colour