Government of Nepal

Ministry of Urban Development

Department of Urban Development and Building Construction
Project Office of Urban Development and Building Construction
Chitwan

Abstract of Cost
F/Y: 2076/077
Project Name: Improvement of Dwari-Sarudada-Hupseghat Road
Project Location: Madhyabindu Municipality, Ward no 14, Nawalpur
Budget Sub Head No:
S.No. Description of Item of Works Unit Quantiy Rate Amount Remarks
A. Civil Works
Road way excavation in all types of soil (Soft/Hard/BMS)
including removal of stumps and other deleterious
matter and disposal upto relevant lift and lead all
complete as per drawing and technical specification.
1 Cu.m 22335.00 39.34 878658.9
[Mechanical Mean] {Norms No.9.1 I B , Spec. Clause No.
905}

Road way excavation in Soft/ hard rock using rock

breaker including breaking rock and disposal upto
2 relevant lift and lead all complete as per drawing and Cu.m 3087.00 401.42 1239183.54 weightage(75%Soft
Rock + 25% Hard Rock)
technical specification. [Mechanical Mean lead upto 30
m] {Norms No.9.1 IV A & 9.1 II B, Spec. Clause No. 905 }

Providing and Laying of Dry Stone Soling for foundation

works of drain all complete works as mentioned in
3 specification and directed by the Engineer [Spec clause Cu.m 18.00 4071.02 73278.36
No 1006, Norms 10.8]

Providing and laying of plain cement concrete M10 (or

1:3:6 for nominal mix) in Foundation complete as per
4 Cu.m 12.00 6948.70 83384.4
Drawing and Technical Specifications. (Norms No. 20.1,
Spec Clasue No.2000 }

Providing, assmebling and laying mechanically woven

heavily zinc coated, double twisted 100 mm X 120 mm
hexagonal mesh type gabion structure (mesh wire 3 mm,
selvage wire 3.9 mm, lacing wire 2.4 mm) for retaining
earth including stretching; forming compartments; tying 50% of Excavated Rock
5 the sides and diaphragms with binding wire in each Cu.m 385.88 2362.93 911795.61 is used in Filling Gabion
mesh; tying with bracing wires and tie wires; filling Crates
stone/boulder obtained from rock excavation in gabion
boxes/mattress including dressing, bedding, bonding and
tying down the lid all complete as per specifications.
{Norms No. 24.2.A, Spec Clasue No. 2402}

Providing, assmebling and laying mechanically woven

heavily zinc coated, double twisted 100 mm X 120 mm
hexagonal mesh type gabion structure (mesh wire 3 mm,
selvage wire 3.9 mm, lacing wire 2.4 mm) for retaining
earth including stretching; forming compartments; tying
6 the sides and diaphragms with binding wire in each Cu.m 253.13 4716.04 1193747.62
mesh; tying with bracing wires and tie wires; filling
stone/boulder in gabion boxes/mattress including
dressing, bedding, bonding and tying down the lid all
complete as per specifications. {Norms No. 24.2.A, Spec
Clasue No. 2402}
S.No. Description of Item of Works Unit Quantiy Rate Amount Remarks

Providing and laying Stone Masonry work in cement

mortar 1:4 in structure all complete as per drawing and
7 Technical Specifications. Cu.m 180.00 8332.92 1499925.6
[Random Rubble Masonry / in Structure / CS 1:4 Mortar]
{Norms No. 26.5 A, Spec Clause No.2607 }

Providing and laying and fixing of Geo-membrane all

8 complete as per specifications. {Norms No. 24.6, Spec. Sq.m 290.06 120.15 34850.7
Clause No. 2403, 2404}

Providing, and applying Pointing with cement mortar on

stone masonry work in structure as per Technical
9 Specifications. Sq.m 240.00 181.39 43533.6
[Pointing on Stone masonry (RRM) / CS 1:3 Mortar]
{Norms No.26.7 A , Spec Clause No. 2600}

Providing and laying weep holes in Retaining Wall with

110 mm dia HDPE pipe, extending through the full width
10 of the structure with slope of 1V :20H towards drawing R-m 68.76 716.92 49295.41
face Complete as per Drawing and Technical
Specifications. { Norms No. 20.7, Spec Clasue No. 3109}

B. Provisional Sum
Providing and installation of project signboards with size
i of 1.8 x 1.2 m as per specification and instruction of Ls 1 3135.93 3135.93
engineer.
ii Lab-Test Provision Ls 1 15000 15000
Sub-Total 6025789.67
Contengency (4%) 200000
PUDBC'S Contribution 4800000
User's Contribution 1225789.67 20.34%
 Government of Nepal
Ministry of Urban Development
Department of Urban Development and Building Construction
Project Office of Urban Developmengt and Building Construction
Chitwan

Detail Estimate

Project Name: Improvement of Dwari-Sarudada-Hupseghat Road

Project Location: Madhyabindu Municipality, Ward no 14, Nawalpur

Earth Work in Excavayion Retaining Wall

Soft PCC Area 110mm HDPE

S.No. Chainage Length Structure Total Soft Soft/Hard Soling PCC Masonary Remarks
Area from Avg Area Soft/Hard/ /Hard Soling (m2) Masonary Geo-Textile Pipe for Weep
CAD (m2) (m2) Cutting Cutting BMS Soil /BMS/ /Hard Rock Area (m2) Quantity (Base + Quantity Area (m2) Quantity Gabion (m2) Pointing (m2) Hole @1.5mc/c
(m2) Quantity Rock Quantity (m3) (m3) (m3)
Quantity Caping) (R-m)

1 0+000 0+020 20.00 6.1 3.05 61 100% 61.00 0% 0.00

2 0+020 0+040 20.00 6.1 6.1 122 100% 122.00 0% 0.00
3 0+040 0+060 20.00 8.1 7.1 142 100% 142.00 0% 0.00
4 0+060 0+080 20.00 11.3 9.7 0.5 204 100% 204.00 0% 0.00 0.15 3 0.1 2 1.5 30 1.01 40 11.46
5 0+080 0+100 20.00 2.6 6.95 0.5 149 100% 149.00 0% 0.00 0.15 3 0.1 2 1.5 30 1.01 40 11.46
6 0+100 0+120 20.00 13.9 8.25 165 100% 165.00 0% 0.00
7 0+120 0+140 20.00 5.3 9.6 192 100% 192.00 0% 0.00
8 0+140 0+160 20.00 4.1 4.7 94 100% 94.00 0% 0.00
9 0+160 0+180 20.00 13.6 8.85 177 100% 177.00 0% 0.00
10 0+180 0+200 20.00 15.5 14.55 0.5 301 100% 301.00 0% 0.00 0.15 3 0.1 2 1.5 30 1.01 40 11.46
11 0+200 0+220 20.00 15.5 15.5 0.5 320 100% 320.00 0% 0.00 0.15 3 0.1 2 1.5 30 1.01 40 11.46
12 0+220 0+240 20.00 13.4 14.45 0.5 299 100% 299.00 0% 0.00 0.15 3 0.1 2 1.5 30 1.01 40 11.46
13 0+240 0+260 20.00 5.9 9.65 193 100% 193.00 0% 0.00
14 0+260 0+280 20.00 8 6.95 139 100% 139.00 0% 0.00
15 0+280 0+300 20.00 12.3 10.15 203 100% 203.00 0% 0.00
16 0+300 0+320 20.00 6.4 9.35 0.5 197 100% 197.00 0% 0.00 0.15 3 0.1 2 1.5 30 1.01 40 11.46
17 0+320 0+340 20.00 8.3 7.35 147 100% 147.00 0% 0.00
18 0+340 0+360 20.00 14.1 11.2 0.5 234 100% 234.00 0% 0.00
19 0+360 0+380 20.00 15.1 14.6 292 100% 292.00 0% 0.00
20 0+380 0+400 20.00 7.7 11.4 228 100% 228.00 0% 0.00
21 0+400 0+420 20.00 10.3 9 180 100% 180.00 0% 0.00
22 0+420 0+440 20.00 11.4 10.85 217 100% 217.00 0% 0.00
23 0+440 0+460 20.00 11.4 11.4 228 100% 228.00 0% 0.00
24 0+460 0+480 20.00 9.7 10.55 211 100% 211.00 0% 0.00
25 0+480 0+500 20.00 9.1 9.4 188 100% 188.00 0% 0.00
26 0+500 0+520 20.00 7.7 8.4 168 100% 168.00 0% 0.00
27 0+520 0+540 20.00 8.8 8.25 165 100% 165.00 0% 0.00
28 0+540 0+560 20.00 13.2 11 220 100% 220.00 0% 0.00
29 0+560 0+580 20.00 5.3 9.25 185 100% 185.00 0% 0.00
30 0+580 0+600 20.00 13.6 9.45 189 100% 189.00 0% 0.00
31 0+600 0+620 20.00 8.5 11.05 221 100% 221.00 0% 0.00
32 0+620 0+640 20.00 8.3 8.4 168 100% 168.00 0% 0.00
33 0+640 0+660 20.00 2.7 5.5 110 100% 110.00 0% 0.00
34 0+660 0+680 20.00 14.3 8.5 170 100% 170.00 0% 0.00
35 0+680 0+700 20.00 9 11.65 233 100% 233.00 0% 0.00
36 0+700 0+720 20.00 12.7 10.85 217 0% 0.00 100% 217.00
37 0+720 0+740 20.00 10.5 11.6 232 100% 232.00 0% 0.00
 Government of Nepal
Ministry of Urban Development
Department of Urban Development and Building Construction
Project Office of Urban Developmengt and Building Construction
Chitwan

Detail Estimate

Project Name: Improvement of Dwari-Sarudada-Hupseghat Road

Project Location: Madhyabindu Municipality, Ward no 14, Nawalpur

Earth Work in Excavayion Retaining Wall

Soft PCC Area 110mm HDPE

S.No. Chainage Length Structure Total Soft Soft/Hard Soling PCC Masonary Remarks
Area from Avg Area Soft/Hard/ /Hard Soling (m2) Masonary Geo-Textile Pipe for Weep
CAD (m2) (m2) Cutting Cutting BMS Soil /BMS/ /Hard Rock Area (m2) Quantity (Base + Quantity Area (m2) Quantity Gabion (m2) Pointing (m2) Hole @1.5mc/c
(m2) Quantity Rock Quantity (m3) (m3) (m3)
Quantity Caping) (R-m)

38 0+740 0+760 20.00 10.2 10.35 207 100% 207.00 0% 0.00

39 0+760 0+780 20.00 11.6 10.9 218 100% 218.00 0% 0.00
40 0+780 0+800 20.00 7.7 9.65 193 100% 193.00 0% 0.00
41 0+800 0+820 20.00 9.3 8.5 170 100% 170.00 0% 0.00
42 0+820 0+840 20.00 5.6 7.45 149 100% 149.00 0% 0.00
43 0+840 0+860 20.00 14.9 10.25 205 100% 205.00 0% 0.00
44 0+860 0+880 20.00 12.8 13.85 277 100% 277.00 0% 0.00
45 0+880 0+900 20.00 12.2 12.5 250 100% 250.00 0% 0.00
46 0+900 0+920 20.00 7.7 9.95 199 100% 199.00 0% 0.00
47 0+920 0+940 20.00 5 6.35 127 100% 127.00 0% 0.00
48 0+940 0+960 20.00 4.6 4.8 96 100% 96.00 0% 0.00
49 0+960 0+980 20.00 5.9 5.25 105 100% 105.00 0% 0.00
50 0+980 1+000 20.00 7.6 6.75 135 100% 135.00 0% 0.00
51 1+000 1+020 20.00 8.5 8.05 161 100% 161.00 0% 0.00
52 1+020 1+040 20.00 7.1 7.8 156 100% 156.00 0% 0.00
53 1+040 1+060 20.00 18.1 12.6 252 100% 252.00 0% 0.00
54 1+060 1+080 20.00 17.9 18 360 100% 360.00 0% 0.00
55 1+080 1+100 20.00 13.9 15.9 318 100% 318.00 0% 0.00
56 1+100 1+120 20.00 15.7 14.8 296 100% 296.00 0% 0.00
57 1+120 1+140 20.00 10.6 13.15 263 100% 263.00 0% 0.00
58 1+140 1+160 20.00 17 13.8 276 100% 276.00 0% 0.00
59 1+160 1+180 20.00 20.7 18.85 377 100% 377.00 0% 0.00
60 1+180 1+200 20.00 18.1 19.4 388 100% 388.00 0% 0.00
61 1+200 1+220 20.00 19.8 18.95 379 100% 379.00 0% 0.00
62 1+220 1+240 20.00 10.9 15.35 307 100% 307.00 0% 0.00
63 1+240 1+260 20.00 10.9 10.9 218 100% 218.00 0% 0.00
64 1+260 1+280 20.00 7.7 9.3 186 100% 186.00 0% 0.00
65 1+280 1+300 20.00 8.5 8.1 162 100% 162.00 0% 0.00
66 1+300 1+320 20.00 10 9.25 185 100% 185.00 0% 0.00
67 1+320 1+340 20.00 15.6 12.8 256 100% 256.00 0% 0.00
68 1+340 1+360 20.00 11.6 13.6 272 0% 0.00 100% 272.00
69 1+360 1+380 20.00 15.5 13.55 271 100% 271.00 0% 0.00
70 1+380 1+400 20.00 12.8 14.15 283 100% 283.00 0% 0.00

71 1+400 1+420 20.00 11.9 12.35 247 0% 0.00 100% 247.00 180 80 w=(3+2.5+2+1.5)/4,
H=4m
72 1+420 1+440 20.00 11.4 11.65 233 0% 0.00 100% 233.00 99 44 13 m length
73 1+440 1+460 20.00 25.8 18.6 372 100% 372.00 0% 0.00
 Government of Nepal
Ministry of Urban Development
Department of Urban Development and Building Construction
Project Office of Urban Developmengt and Building Construction
Chitwan

Detail Estimate

Project Name: Improvement of Dwari-Sarudada-Hupseghat Road

Project Location: Madhyabindu Municipality, Ward no 14, Nawalpur

Earth Work in Excavayion Retaining Wall

Soft PCC Area 110mm HDPE

S.No. Chainage Length Structure Total Soft Soft/Hard Soling PCC Masonary Remarks
Area from Avg Area Soft/Hard/ /Hard Soling (m2) Masonary Geo-Textile Pipe for Weep
CAD (m2) (m2) Cutting Cutting BMS Soil /BMS/ /Hard Rock Area (m2) Quantity (Base + Quantity Area (m2) Quantity Gabion (m2) Pointing (m2) Hole @1.5mc/c
(m2) Quantity Rock Quantity (m3) (m3) (m3)
Quantity Caping) (R-m)

74 1+460 1+480 20.00 17.7 21.75 435 100% 435.00 0% 0.00

75 1+480 1+500 20.00 17 17.35 347 100% 347.00 0% 0.00
76 1+500 1+520 20.00 20.7 18.85 377 100% 377.00 0% 0.00
77 1+520 1+540 20.00 17 18.85 377 100% 377.00 0% 0.00
78 1+540 1+560 20.00 10.4 13.7 274 100% 274.00 0% 0.00
79 1+560 1+580 20.00 15.6 13 260 100% 260.00 0% 0.00
80 1+580 1+600 20.00 13.2 14.4 288 0% 0.00 100% 288.00
81 1+600 1+620 20.00 31.7 22.45 449 0% 0.00 100% 449.00
82 1+620 1+640 20.00 5.7 18.7 374 100% 374.00 0% 0.00
83 1+640 1+660 20.00 14.2 9.95 199 0% 0.00 100% 199.00
84 1+660 1+680 20.00 4 9.1 182 100% 182.00 0% 0.00
85 1+680 1+700 20.00 6.4 5.2 104 100% 104.00 0% 0.00
86 1+700 1+720 20.00 4.4 5.4 108 100% 108.00 0% 0.00
87 1+720 1+740 20.00 8.3 6.35 127 100% 127.00 0% 0.00
88 1+740 1+760 20.00 8.6 8.45 169 100% 169.00 0% 0.00
89 1+760 1+780 20.00 7.6 8.1 162 100% 162.00 0% 0.00
90 1+780 1+800 20.00 8.5 8.05 161 100% 161.00 0% 0.00
91 1+800 1+820 20.00 20.7 14.6 292 100% 292.00 0% 0.00
92 1+820 1+840 20.00 24.5 22.6 452 0% 0.00 100% 452.00
93 1+840 1+860 20.00 19.1 21.8 436 0% 0.00 100% 436.00
94 1+860 1+880 20.00 10.3 14.7 294 0% 0.00 100% 294.00
95 1+880 1+900 20.00 15.9 13.1 262 100% 262.00 0% 0.00
96 1+900 1+920 20.00 12.8 14.35 287 100% 287.00 0% 0.00
97 1+920 1+940 20.00 27.1 19.95 399 100% 399.00 0% 0.00
98 1+940 1+960 20.00 12.7 19.9 398 100% 398.00 0% 0.00
99 1+960 1+980 20.00 8.5 10.6 212 100% 212.00 0% 0.00
100 1+980 2+000 20.00 10 9.25 185 100% 185.00 0% 0.00
101 2+000 2+020 20.00 15.1 12.55 251 100% 251.00 0% 0.00
102 2+020 2+040 20.00 5.8 10.45 209 100% 209.00 0% 0.00
103 2+040 2+060 20.00 8.6 7.2 144 100% 144.00 0% 0.00
104 2+060 2+080 20.00 5.8 7.2 144 100% 144.00 0% 0.00
105 2+080 2+100 20.00 5.5 5.65 113 100% 113.00 0% 0.00
106 2+100 2+120 20.00 5 5.25 105 100% 105.00 0% 0.00

107 2+120 2+140 20.00 12.8 8.9 178 100% 178.00 0% 0.00 2.5 5 180 80 w=(3+2.5+2+1.5)/4,
H=4m
108 2+140 2+160 20.00 11.9 12.35 247 100% 247.00 0% 0.00 2.5 5 180 80
109 2+160 2+180 20.00 9.9 10.9 218 100% 218.00 0% 0.00
 Government of Nepal
Ministry of Urban Development
Department of Urban Development and Building Construction
Project Office of Urban Developmengt and Building Construction
Chitwan

Detail Estimate

Project Name: Improvement of Dwari-Sarudada-Hupseghat Road

Project Location: Madhyabindu Municipality, Ward no 14, Nawalpur

Earth Work in Excavayion Retaining Wall

Soft PCC Area 110mm HDPE

S.No. Chainage Length Structure Total Soft Soft/Hard Soling PCC Masonary Remarks
Area from Avg Area Soft/Hard/ /Hard Soling (m2) Masonary Geo-Textile Pipe for Weep
CAD (m2) (m2) Cutting Cutting BMS Soil /BMS/ /Hard Rock Area (m2) Quantity (Base + Quantity Area (m2) Quantity Gabion (m2) Pointing (m2) Hole @1.5mc/c
(m2) Quantity Rock Quantity (m3) (m3) (m3)
Quantity Caping) (R-m)

110 2+180 2+200 20.00 14.4 12.15 243 100% 243.00 0% 0.00
111 2+200 2+220 20.00 10.6 12.5 250 100% 250.00 0% 0.00
Total 2220.00 25422.00 22335.00 3087.00 18.00 12.00 180.00 639.00 290.06 240.00 68.76