Detail of Estimate (Typical 25 m span bridge)

Project: West Rapti Embankment Works

Location: Banke
SN Description of works Measurement in meters
Nos. L B H Quantity Remarks
1 Site clearance including cutting and removing bushes
and roots, lead upto 25 m and disposal inclusive of
approch road and bridge site. LS 7500.00 Rs.
2 Photography of site pre and post construction. LS 7500.00 Rs.
3 Excavation for foundation in loose fine sandy silt
Left abutment 1 86.79 1.00 5.11 443.50
Right abutment 1 62.73 1.00 3.54 222.06
Pile cap 2 5.30 3.80 1.20 48.34
Bank protection work 1 84.0 3.00 1.00 252.00
Total 965.90 cu. m.
4 Providing, mixing, laying, compacting and curing of PCC
M20 in substructure
Abutments -
Abutment stem 2 5.00 1.00 3.30 33.00
Ballast walls 2 5.00 0.28 1.95 5.46
Abutment cap 2 5.00 1.00 1.00 10.00
Return wall 4 1.10 0.50 6.25 13.75
Approch slab 2 4.00 3.15 0.20 5.04
Total 67.25 cu. m.
5 Providing and mixing, laying, compacting and curing of
PCC M25 in superstructure
Superstructure:
Deck slap 1 25.64 2.85 0.2 14.61
Cantilever slab 2 25.64 0.21 sq. m. 10.77
Stopper 4 0.73 0.375 0.3 0.33
Kerb - Rectangular part 2 25.64 0.25 0.5 6.41
Triangular part 2 25.64 0.019 sq. m. 0.97
Longitudinal girder
Fillets 2 0.005 sq. m. 25.64 0.26
Webs 2 25.64 0.4 1.6 32.82
Bulbs 4 25.64 0.05 0.4 2.05
Cross girders
Fillets 12 0.005 sq. m. 2.05 0.12
Webs 7 2.05 0.3 1.3 5.60
Railing posts 26 0.5 0.15 0.15 0.29
Total 74.24 cu. m.
6 Providing and mixing, laying, compacting and levelling
course below bearing. 4 0.70 0.45 0.13 0.16
Wearing course 1 25.64 4.25 0.08 8.72
Total 8.88 cu. m.
7 M10 concrete below pile cap 2.00 5.30 3.80 0.08 3.22
Reduce vol. occupied by piles insertion 24.00 0.20 0.08 0.38
Total 3.61 cu. m.
8 Providing and fixing of form work and removal
Superstructure:
Longitudinal girder 2 25.64 3.66 187.68
Cross girders 7 2.05 2.82 40.47
Longitudial girder fillets 2 25.64 0.14 7.18
Cross girder fillets 12 2.05 0.14 3.44
Deck slap 1 22.36 1.85 41.37
Cantilever slab 2 25.64 1.23 63.07
Kerb 2 25.64 1.27 65.13
Railing posts 26 0.60 0.50 7.80
Sub-total 416.14 sq. m.
Substructure:
Abutment stem 2.00 12.00 3.30 79.20
Ballast walls 2.00 10.00 1.95 39.00
Abutment cap 2.00 12.00 1.00 24.00
Return walls 4.00 1.10 6.25 27.50
4.00 1.10 6.25 27.50
4.00 0.50 6.25 12.50
Stopper 4.00 0.73 0.60 1.75
Approch slab 2.00 4.00 0.20 1.60
4.00 3.05 0.20 2.44
Sub-total 215.49 sq. m.
 Total 631.63 sq. m.

SN Description of works Measurements

Nos. L B H Quantity Remarks
9 Timber staging work for casting of superstructure and
removal after completion of works. 1 25 5 5.11 638.75 cu. m.
10 Providing steel reinforcement bars, high yield strength
deformed bars confirming to IS:1786-1961 including
cutting, bending and placing in position all complete.

Longitudinal girder 2 5109.61 10219.22

Cross girder 1 518.52 518.52
Deck slab 1 4381.65 4381.65
Abutment 2 4169.35 8338.70
Leveling course below bearing 4 3.16 12.64
Stopper 4 15.40 61.60
Railing post 26 5.80 150.80
Approch slab 2 352.33 704.66
Total 24387.79 Kg.
11 Filter backing with approved filter material at the rear of
abutment. 2 5 0.8 4.3 34.4 cu. m.
12 Back filling with approved material at the rear of abutment

Left abutment 1 194.00

Right abutment 1 116.09
Total 310.09 cu. m.
13 Providing and fixing in position Wabo compression seats
at expansion joints (model WA 250) 2 5.00 10.00 r. m.
14 Providing and laying of 10 cm diameter HDP pipe for
weep holes. 28 1.00 28.00 r. m.
15 Providing and fixing in position 50 mm dia. G.I. pipe railing
as per drawings and instruction of the engineer.
48 2.12 101.76 r. m.
16 Providing and fixing in position 75 mm dia. G.I. drainage
pipes (length = 75 cm) including fixing in position CI grid
and welding 4 nos. of 10 mm cross bars.
12 12 nos.
17 Providing and fixing in position 39 mm thick reiforcement
elastomeric bearing pads of size 500x250 mm as per
drawing and instruction of the engineer.
4 4.00 nos.
18 Earth work in approch road
Embankment filling 4584.88 cu. m.
In cutting 3.55 cu. m.
19 Installation of bridge board 2 2.00 nos.
20 Providing and fixing 15 x 15 x 150 cm guide post including
painting 40 40.00 nos.
21 Gabion protection wall (Gabion box mesh size 100x80mm
hexagonal) mesh wire 10 SWG, salvage wire 8 SWG and
binding wire 11 SWG including fitting, placing, binding and
stone filling.

a. Wall 1 84.00 10.00 sq. m. 840.00 cu. m.

b. Launching apron (size 3x1x0.3) 1 84.00 9.00 0.30 226.80 cu. m.
22 Pile foundation
a.) Providing, mixing, laying, compacting and curing of
PCC M250
Pile cap 2 5.30 3.80 1.10 44.31
Pile 24 0.20 16.00 76.80
Total 121.11 cu. m.
b.) Providing and fixing formwork and removal after
specified time
Pile cap 2 8.30 1.10 18.26
2 3.80 1.10 8.36
Total 26.62 sq. m.
c.) Providing high yield strength reinforcement including
cutting, bending and placing in position all complete

Pile cap 2 5063.74 10127.48

Pile 24 929.81 22315.44
Total 32442.92 Kg.
d.) Boring 24 16.00 384.00 r. m.
e.) Pile load test 4 4.00 nos.
SN Description of works Measurements
Nos. L B H Quantity Remarks
23 Insurance
Work insurance L.S. 200000.00 Rs.
Workers and equipment insurance L.S. 50000.00 Rs.
Third party insurance L.S. 15000.00 Rs.
Total 265000.00
24 Miscellaneous site office facilities
Site office and testing facilities L.S. 100000.00 Rs.
Motor cycles L.S. 100000.00 Rs.
Total 200000.00
 Abstract of Cost of typical 25 m span single lane bridge
Project: West Rapti embankment works
Location: Banke
SN Description of works Unit Quantity Rate (NRs.) Amount (NRs.)
1 Site clearance including cutting and removing bushes and roots, lead up to 25 m for
bridge site and approch road during pre and post construction periods. L.S. 70000.00
2 Photography of the bridge site L.S. 7000.00
3 Excavation for foundation in loose fine sandy silt cu. m. 965.897 161.00 155509.43
4 Providing, mixing, laying, compacting and curing of PCC M20 in substructure cu. m. 67.250 11186.88 752317.99
5 Providing, mixing, laying, compacting and curing of PCC M25 in superstructure cu. m. 74.235 13704.76 1017376.10
6 Providing, mixing, laying, compacting and curing of PCC M30 cu. m. 8.340 14605.59 121810.58
7 M10 concrete below pile cap cu. m. 3.606 5805.98 20938.70
8 Providing and fixing of formwork and removal after specified time for
Superstructure sq. m. 416.141 921.74 383574.98
Substructure sq. m. 215.492 437.01 94172.34
9 Timber staging work for casting of superstructure and removal after completion of
work cu. m. 638.750 1541.63 984718.71
10
Providing steel reinforcement high yield strength deformed bars confirming to
IS:1786-1961 including cutting, bending and placing in position all complete mt. 24.388 110573.92 2696653.58
11 Filter backing with approved filter material at the rear of abutment cu. m. 34.400 2916.73 100335.66
12 Back filling with approved material at the rear of abutment cu. m. 310.090 552.00 171169.68
13 Providing and fixing in position Wabo compression seals at expansion joints (model
WA-250) r.m. 10.000 18200.00 182000.00
14 Providing and laying 10 cm dia. HDP pipe for weep holes r.m. 28.000 280.00 7840.00
15 Providing and fixing in position 50 mm dia. G.I. pipe railing as per drawing and
instruction of engineer. r.m. 101.760 496.27 50500.64
16
Providing and fixing in position 75 mm dia G.I. drainage pipes (length= 75 cm)
including fixing in position CI grid and welding 4 nos. of 10 mm cross bars nos. 12.000 756.00 9072.00
17
Providing and fixing in position 39 mm thick reinforcement elastomeric bearing pads
of size 500x250 mm as per drawing and instruction of engineer cu. m. 4.000 35000.00 140000.00
18 Earthwork in approch road
Embankment filling cu. m. 4584.880 552.00 2530853.76
In cutting cu. m. 3.550 161.00 571.55
19 Installation of bridge board nos. 2.000 4963.81 9927.62
20 Providing and fixing 15x15x150 cm guideposts including painting nos. 40.000 1012.16 40486.32
21 Gabion protection wall (gabion box mesh size hexagonal 100x80 mm) mesh wire 10
SWG, salvage wire 8 SWG and binding wire 11 SWG including fitting, placing,
binding and stone filling
a.) Wall cu. m. 840.000 3578.25 3005729.69
b.) Launching apron (size 3x1x0.3) cu. m. 226.800 4713.84 1069099.21
22 Pile foundation
a. Providing mixing, laying. Compaction and curing of PCC M25 cu. m. 121.108 13704.76 1659756.44
b. Providing and fixing formwork and removal after specified time sq. m. 26.620 921.74 24536.79
c. Providing high yield strength reinforcement including cutting, bending and placing
in position all complete mt. 32.443 110573.92 3587340.89
d. Boring r.m. 384.000 4789.75 1839264.00
e. Pile load test nos. 4.000 84000.00 336000.00
23 Insurance
Work insurance L.S. 280000.00
Workers and equipment insurance L.S. 70000.00
Third party insurance L.S. 21000.00
24 Miscellaneous site office facilities
Site office and testing facilities L.S. 140000.00
Motor cycles L.S. 140000.00
Total 21719556.67
5% contingencies 1085977.83
Grand Total 22,805,534.50

Note: An increment of 40% over the previous rates have been made in specilized structure
work item and L.S. rates.
 Summary of Bridges
S.N. Cost per 25 m
Name of Place/ Location Span (m) No. of span span Total Cost (NRs.)
1 Dunduwa at Uttar bari in right embankment 78.00 3 22805534.50 68416603.51

2 CD 1 in left embankment 55.00 2 22805534.50 45611069.00

3 CD 2 in left embankment 74.00 3 22805534.50 68416603.51

4 CD 3 in left embankment 55.00 2 22805534.50 45611069.00

Grand total of Bridges (including 5% contngencies but excluding VAT) 228,055,345.02

 Detail of Estimate Anti Flood Sluice (AFS) Structure
Project: West Rapti Embankment Works
Location: Banke
SN Description of works Measurement in meters
Nos. L B H Quantity Remarks
1 E/W in excavation
In inlet cutoff 1 8.00 0.75 1.00 6.00 (0.5+1)/2
Barrel cutoff U/S 1 2.80 0.75 1.50 3.15 (0.5+1)/2
Barrel cutoff D/S 1 2.80 0.75 2.00 4.20 (0.5+1)/2
Inlet transition 1 5.40 2.00 0.70 7.56 (8+2.8)/2
Barrel 1 30.00 3.20 1.40 134.40 (1.8+4.6)/2
Outlet transition 1 5.40 2.00 1.40 15.12 (8+2.8)/2
Total 170.43 m3
a) Dry ordinary soil 60% of total 102.258 m3
b) Wet ordinary soil 40% of total 68.172 m3
2 Dry boulder soling
Inlet transition 1 5.40 2.40 0.30 3.89 (8+2.8)/2
Outlet transition 1 5.40 2.00 0.30 3.24
Barrel 1 30.00 1.80 0.30 16.20
Total 23.328 m3
3 PCC in 1:3:6
Inlet transition 1 5.40 2.40 0.40 5.18 (8+2.8)/2
Outlet transition 1 5.40 2.00 0.40 4.32
Barrel 1 30.00 1.80 0.40 21.60
Total 31.104 m3
4 RCC, M150
Inlet cutoff 1 8.00 0.30 0.70 1.68
Barrel cutoff U/S 1 1.60 0.30 1.20 0.58
Barrel cutoff D/S 1 1.60 0.30 1.70 0.82 (0.6+0.3)/2*
U/S transition wall 1 9.60 0.45 2.70 11.66 (4.3+1.5)/2
U/S transition bed 1 5.60 2.40 0.30 4.03 (8+3.2)/2
D/S transition wall 1 9.60 0.45 4.30 18.58 (0.6+0.3)/2
D/S transition bed 1 5.60 2.40 0.30 4.03 (8+3.2)/2
Head wall U/S and D/S 2 2.60 0.40 2.00 4.16 (5+3)/2
Barrel 1 30.00 1.60 2.60 124.80
Deduction for hollow portion of barrel 1 30 1 2 60
110.336 m3
5 Reinforcement bar for concrete work
at 2% 17.32275 Ton
6 Form work
Inlet cutoff 2 8.00 1.00 16.00
Barrel U/S cutoff 2 2.60 1.20 6.24
Barrel D/S cutoff 2 2.60 1.70 8.84
U/S transition wall 2 9.60 2.90 55.68
U/S transition floor side 2 9.60 0.30 5.76
D/S transition wall 2 9.60 4.30 82.56
D/S transition floor side 2 9.60 0.30 5.76
Head wall U/S and D/S 4 1.60 2.00 12.80
Barrel inner side 1 30.00 5.00 150.00
Barrel outer side 1 30.00 6.00 180.00
Total 523.64 m2
7 Created boulder for protection
U/S bed 1 9 4.5 0.75 30.375
D/S bed 1 9 6 0.75 40.5
Total 70.875
8 10 gauge GI wire crate supply and
weiving at 10cm x 10cm mesh 1 15.75 * 70.875/(3.375) 330.75 m2
9 Flap valve for anti flood 1 1 no.
 Abstract of Cost of Anti Flood Sluice (AFS)
Project: West Rapti embankment works
Location: Banke
SN Description of works Unit Quantity Rate (NRs.) Amount (NRs.)
1 E/W in excavation
a) Dry ordinary soil m3 102.258 583.05 59621.53
b) Wet ordinary soil m3 68.172 862.50 58798.35
2 Dry boulder soling work m 3
23.328 3436.58 80168.50
3 PCC in 1:3:6 m3 31.104 5805.98 180589.33
4 RCC in M150 grade concrete m3 110.336 7297.13 805135.96
5 Reinforcement bar for concrete work all complete MT 17.322752 110573.92 1915444.62
6 Form work m2 523.64 437.01 228836.36
Crated boulder work for protection including boulder
7 supply m3 70.875 3696.91 262018.58
8 10 gauge GI wire crate supply including weiving of boxes
at 10cm x 10cm mesh size m2 330.75 247.43 81838.39
9 Flap valve for anti flood 1 126000.00 126000.00
Sub total 3798451.62
Number of AFS on left embankment 11 3798451.62 41782967.81199
Number of AFS on right embankment 6 3798451.62 22790709.715631
Total 64573677.527621
5% contingencies 3228683.8763811
Grand Total of all AFS including 5% contingencies but excluding VAT 67,802,361.40