Scribd
Upload
44 views2 pages

Construction and Land Purchase Summary

The document outlines costs for various components of a construction project including road works, land purchase, camp facilities and early works. It provides details of the description, unit, quantity, rate and amount for each item. The totals are calculated at various stages and an overall grand total is presented.

Uploaded by

Suman Budhathoki
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
44 views2 pages

Construction and Land Purchase Summary

The document outlines costs for various components of a construction project including road works, land purchase, camp facilities and early works. It provides details of the description, unit, quantity, rate and amount for each item. The totals are calculated at various stages and an overall grand total is presented.

Uploaded by

Suman Budhathoki
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 2

SN Description of Work Unit QTY

A Road Works
A1.1 Headworks Internal Road Meter 560
A1.2 Road to Adit from Chari Meter 1200

A1.3 Khara Khamla Road Meter 1800


A1.4 Road Structure Works LS 1
A1.5 Bally Bridge at Marang River LS 1
Sub-Total of A
B Land Purchase
B1.1 Employer's Headworks Camp Ropani 15
B1.2 Employer's Main/Powerhouse Camp Ropani 20
B1.3 Powerhouse and Tailrace Ropani 30
B1.4 Penstock Alignment Ropani 40
B1.5 Road to HRT Outlet Ropani 50
B1.6 Land Lease for Contractors Ropani 285
Sub-Total of B
C Camp Facilities
C1.1 Employers HW Camp SQ ft 2500
C1.2 Employers PH Camp SQ ft 10000
C1.3 Army Bunker and Camp LS 1
Sub-Total of C
D Early Works
D.1 Diversion Works
D.1.1 Coffer Dam(U/S) LS 1
D.1.2 Diversion Tunnel Inlet Portal LS 1
D.1.3 Diversion Tunnel LS 1
D.1.4 Diversion Tunnel Outlet Portal LS 1
D.1.5 Coffer Dam(D/S) LS 1
Sub-Total of D.1
D.2 HRT from Inlet
D.2.1 HRT Inlet portal LS 1
D.2.2 HRT Meter 350
Sub-Total of D.2
D.3 HRT from Adit
D.3.1 Adit Portal LS 1
D.3.2 Adit-Tunnel LS 2
D.3.3 HRT Meter 150
Sub-Total of D.3
Total of D (D.1 + D.2 + D.3)
Total (A + B + C + D)
Employers Supervision and Running Cost (3% of Total)
Contingencies (5% of Total)
E Civil Contract Advance Paymnet Percentage 10%
Grand Total (Without VAT)
Rate Amount Remarks

10,000.00 5,600,000.00
10,000.00 12,000,000.00
As per Tripartite Agreement so only
5,000.00 9,000,000.00 50% cost Considered
20,000,000.00 20,000,000.00
32,334,561.55 32,334,561.55
78,934,561.55
-
400,000.00 6,000,000.00
1,500,000.00 30,000,000.00
1,500,000.00 45,000,000.00
1,500,000.00 60,000,000.00
500,000.00 25,000,000.00
20,000.00 17,100,000.00 Land Lease for 3 Yrs Considered
183,100,000.00

2,000.00 5,000,000.00
2,000.00 20,000,000.00
15,000,000.00 15,000,000.00
40,000,000.00

22,752,033.52 22,752,033.52
86,451,249.00 86,451,249.00
280,705,878.22 280,705,878.22
8,893,188.20 8,893,188.20
3,772,486.85 3,772,486.85
402,574,835.79

47,188,846.43 47,188,846.43
406,660.75 142,331,262.50
189,520,108.93

8,409,436.52 8,409,436.52
62,981,356.32 125,962,712.65
406,660.75 60,999,112.50
195,371,261.66
787,466,206.39
1,089,500,767.94
) 32,685,023.04
54,475,038.40
5,637,704,731.18 563,770,473.12
1,740,431,302.49

You might also like