Him Parbat Hydropower Pvt. Ltd.

Price Schedule 1
Sagu Khola Hydropower Project (20 MW)

Him Parbat Hydropower Pvt. Ltd.

Sagu Khola Hydropower Project (20 MW)
Schedule - 1
Price schedule and unit rate for Trashrack, Gates/ Stoplogs and Hoisting Systems
CIP to Site
Quantity Total ETC Rate Unit Price Total Amount
Sets Rate
S.N Description of work Unit per Set Quantity (NRs/Unit) (NRs/Unit) (NRs) Remarks
(a) (NRs/Unit)
(b) (c) (e) (f = d+e) (g = c*f)
(d)
1 Trashracks
Coarse Trashrack at Intake, Panel Size (w x h): 2.81m x 2.08m, Clear
1.1 Opening 70 mm, Design head 5.42 m with anchorage and accessories kg 1 851.00 851.00 180 70 250 212,750.00
all complete.
Fine Trashrack at Approach Canal Inlet, Panel Size (w x h): 2.5m x
1.2 1.75 m, Clear Opening 30 mm, Design head 2.0 m with anchorage kg 1 1,008.00 1,008.00 180 70 250 252,000.00
and accessories all complete.
Fine Trashrack at Forebay Outlet, Panel Size (w x h): 3.0m x 3.16m,
1.3 Clear Opening 30 mm, Design head 6.3m with anchorage and kg 1 2,066.00 2,066.00 180 70 250 516,500.00
accessories all complete.
1.4 Manual Raker for Trashrack Cleaning kg 3 8.00 24.00 300 50 350 8,400.00 Light weight type

2 Gates / Stoplog -

2.1 Undersluice Gate, Size (w x h): 1.5m x 1.5m, Design head 7.35m -
Gate Panel, Guide Frame, Embedded Steel Structures, Anchorage and
2.1.1 kg 1 1,940.00 1,940.00 180.00 100.00 280.00 543,200.00
accessories all complete.
Electrically operated Motorized Screw Spindle Hoisting system with
2.1.2 manual provision, Local control cabinet with cables and accessories all set 1 1.00 1.00 650,000.00 150,000.00 800,000.00 800,000.00
complete.
Steel support, roof truss & purlin, CGI Sheet, Ladder and other
2.1.3 Set 1 1.00 1.00 70,000.00 30,000.00 100,000.00 100,000.00
materials for Hoisting Shed
2.2 Undersluice Stoplog, Size (w x h): 1.5m x 1.5m, Design head 7.35m
Stoplog Panel, Guide Frame, Embedded Steel Structures, Anchorage
2.2.1 kg 1 1,880.00 1,880.00 180.00 100.00 280.00 526,400.00
and accessories all complete.
Electrically operated Motorized Screw Spindle Hoisting system with
2.2.2 manual provision, Local control cabinet with cables and accessories all set 1 1.00 1.00 650,000.00 150,000.00 800,000.00 800,000.00
complete.
Steel support, roof truss & purlin, CGI Sheet, Ladder and other Included in Undersluice
2.2.3 set 1 1.00 1.00 - - - -
materials for Hoisting Shed Gate
2.3 Intake Gate, Size (w x h): 2.5m x 1.2m, Design head 5.42 m
Gate Panel, Guide Frame, Embedded Steel Structures, Anchorage and
2.3.1 kg 1 2,077.00 2,077.00 180.00 100.00 280.00 581,560.00
accessories all complete.

Page 1
Him Parbat Hydropower Pvt. Ltd. Price Schedule 1
Sagu Khola Hydropower Project (20 MW)

CIP to Site
Quantity Total ETC Rate Unit Price Total Amount
Sets Rate
S.N Description of work Unit per Set Quantity (NRs/Unit) (NRs/Unit) (NRs) Remarks
(a) (NRs/Unit)
(b) (c) (e) (f = d+e) (g = c*f)
(d)
Electrically operated Motorized Screw Spindle Hoisting system with
2.3.2 manual provision, Local control cabinet with cables and accessories all set 1 1.00 1.00 650,000.00 150,000.00 800,000.00 800,000.00
complete.
Steel support, roof truss & purlin, CGI Sheet, Ladder and other
2.3.3 set 1 1.00 1.00 60,000.00 20,000.00 80,000.00 80,000.00
materials for Hoisting Shed
2.4 Gravel Flushing Gate, Size (w x h): 0.8m x 0.80m, Design head 3.0 m
Gate Panel, Guide Frame, Embedded Steel Structures, Anchorage and
2.4.1 kg 1 1,158.00 1,158.00 180.00 100.00 280.00 324,240.00
accessories all complete.
2.4.2 Manually operated Screw Spindle Hoisting system set 1 1.00 1.00 140,000.00 35,000.00 175,000.00 175,000.00
Steel support, roof truss & purlin, CGI Sheet, Ladder and other
2.4.3 set 1 1.00 1.00 60,000.00 20,000.00 80,000.00 80,000.00
materials for Hoisting Shed
2.5 Gravel Flushing Stoplog, Size (w x h): 0.8m x 0.80m, Design head 3.0 m

Stoplog Panel, Guide Frame, Embedded Steel Structures, Anchorage

2.5.1 kg 1 1,136.00 1,136.00 180.00 100.00 280.00 318,080.00
and accessories all complete.
2.5.2 Manually operated Screw Spindle Hoisting system set 1 1.00 1.00 140,000.00 35,000.00 175,000.00 175,000.00
Steel support, roof truss & purlin, CGI Sheet, Ladder and other Included in Gravel
2.5.3 set 1 1.00 1.00 - - - -
materials for Hoisting Shed Flushing Gate
Settling Basin Inlet Gate, Size (w x h): 1.25m x 1.25m,
2.6
Design head 2.0 m
Gate Panel, Guide Frame, Embedded Steel Structures, Anchorage and
2.6.1 kg 1 1,245.00 1,245.00 180.00 100.00 280.00 348,600.00
accessories all complete.
Electrically operated Motorized Screw Spindle Hoisting system with
2.6.2 manual provision, Local control cabinet with cables and accessories all set 1 1.00 1.00 650,000.00 150,000.00 800,000.00 800,000.00
complete.
Steel support, roof truss & purlin, CGI Sheet, Ladder and other
2.6.3 set 1 1.00 1.00 60,000.00 20,000.00 80,000.00 80,000.00
materials for Hoisting Shed
Settling basin Outlet Gate, Size (w x h): 1.0m x 1.0m, Design
2.7
head 1.3m
Gate Panel, Guide Frame, Embedded Steel Structures, Anchorage and
2.7.1 kg 2 974.00 1,948.00 180.00 100.00 280.00 545,440.00
accessories all complete.
2.7.2 Manually operated Screw Spindle Hoisting system set 2 1.00 2.00 140,000.00 35,000.00 175,000.00 350,000.00
Steel support, roof truss & purlin, CGI Sheet, Ladder and other
2.7.3 set 1 1.00 1.00 120,000.00 60,000.00 180,000.00 180,000.00
materials for Hoisting Shed
2.8 Sand Flushing Gate, Size (w x h): 0.9m x 0.75m, Design head 5.10m
Gate Panel, Guide Frame, Embedded Steel Structures, Anchorage and
2.8.1 kg 1 1,090.00 1,090.00 180.00 100.00 280.00 305,200.00
accessories all complete.
2.8.2 Manually operated Screw Spindle Hoisting system set 1 1.00 1.00 140,000.00 35,000.00 175,000.00 175,000.00

Page 2
Him Parbat Hydropower Pvt. Ltd. Price Schedule 1
Sagu Khola Hydropower Project (20 MW)

CIP to Site
Quantity Total ETC Rate Unit Price Total Amount
Sets Rate
S.N Description of work Unit per Set Quantity (NRs/Unit) (NRs/Unit) (NRs) Remarks
(a) (NRs/Unit)
(b) (c) (e) (f = d+e) (g = c*f)
(d)
Steel support, roof truss & purlin, CGI Sheet, Ladder and other Included in Settling
2.8.3 set 1 1.00 1.00 - - - -
materials for Hoisting Shed Basin Outlet Gate
2.9 Sand Flushing Stoplog, Size (w x h): 0.90m x 0.75m, Design head 5.10m - - -
Stoplog Panel, Guide Frame, Embedded Steel Structures, Anchorage
2.9.1 kg 1 1,111.00 1,111.00 180.00 100.00 280.00 311,080.00
and accessories all complete.
2.9.2 Manually operated Screw Spindle Hoisting system set 1 1.00 1.00 140,000.00 35,000.00 175,000.00 175,000.00
Steel support, roof truss & purlin, CGI Sheet, Ladder and other Included in Settling
2.9.3 set 1 1.00 1.00 - - - -
materials for Hoisting Shed Basin Outlet Gate
2.10 Headpond Outlet Gate, Size (w x h): 3.0m x 2.75m, Design head 6.63 m
Gate Panel, Guide Frame, Embedded Steel Structures, Anchorage and
2.10.1 kg 1 4,326.00 4,326.00 180.00 100.00 280.00 1,211,280.00
accessories all complete.
Electrically operated Motorized Screw Spindle Hoisting system with
2.10.2 manual provision, Local control cabinet with cables and accessories all set 1 1.00 1.00 650,000.00 150,000.00 800,000.00 800,000.00
complete.
Steel support, roof truss & purlin, CGI Sheet, Ladder and other
2.10.3 set 1 1.00 1.00 60,000.00 20,000.00 80,000.00 80,000.00
materials for Hoisting Shed
2.11 Bulkhead Gate at Adit Tunnel, Size (w x h): 2.0m x 2.0m, Design head 26.36 m
Gate Panel, Guide Frame, Embedded Steel Structures, Anchorage,
2.11.1 kg 1 4,298.00 4,298.00 180.00 100.00 280.00 1,203,440.00
manual locking arrangement and accessories all complete.
2.12 Tailrace Gate, Size (w x h): 2.8m x 1.45m, Design head 2.0 m
Gate Panel, Guide Frame, Embedded Steel Structures, Anchorage and
2.12.1 kg 3 2,210.00 6,630.00 180.00 100.00 280.00 1,856,400.00
accessories all complete.
2.12.2 Manually operated Screw Spindle Hoisting system set 3 1.00 3.00 140,000.00 35,000.00 175,000.00 525,000.00
Steel support, roof truss & purlin, CGI Sheet, Ladder and other
2.12.3 set 3 1.00 3.00 60,000.00 20,000.00 80,000.00 240,000.00
materials for Hoisting Shed
2.13 Sagu Khola-1 HPP Tailrace Gate, Size (w x h): 1.5m x 1.5m, Design head 4.2 m
Gate Panel, Guide Frame, Embedded Steel Structures, Anchorage and
2.12.1 kg 1 1,818.00 1,818.00 180.00 100.00 280.00 509,040.00
accessories all complete.
2.12.2 Manually operated Screw Spindle Hoisting system set 1 1.00 1.00 140,000.00 35,000.00 175,000.00 175,000.00
Steel support, roof truss & purlin, CGI Sheet, Ladder and other
2.12.3 set 1 1.00 1.00 60,000.00 20,000.00 80,000.00 80,000.00
materials for Hoisting Shed
Sub Total (A) 16,243,610.00

Page 3
Him Parbat Hydropower Pvt. Ltd. Price Schedule 2
Sagu Khola Hydropower Project (20 MW)

Him Parbat Hydropower Pvt. Ltd.

Sagu Khola Hydropower Project (20 MW)
Schedule - 2
Price schedule for Low Pressure and High Pressure Penstock / Headrace Pipes and Accessories
CIP to Site Rate ETC Rate Unit Price Total Amount
Set Total Quantity
S.N Description of work Unit (NRs/Unit) (NRs/Unit) (NRs/Unit) (NRs) Remarks
(a) (b)
(c) (d) (e = c+d) (f = b*e)
Headrace Pipe of diameter 2.40m, 2.30m, 2.20m and 1.80m thickness 10 Please refer Pipe
1 kg 1 2,539,991.70 27.00 27.00 68,579,775.99
mm and total length 4400.81 m (IS2062 E250 BR material) Summary
Penstock Pipe of diameter from 1.8 m, thickness 10mm and length 371.80 Please refer Pipe
2 kg 1 168,729.07 27.00 27.00 4,555,684.80
m (IS2062 E250 BR material) Summary
Penstock Pipe of diameter from 1.8 m, thickness varies from 10 to 25 mm Please refer Pipe
3 kg 1 803,629.18 27.00 27.00 21,697,987.99
and length 965.07 m (IS2062 E350 BR material) Summary
Sagu Khola-1 HPP Tailrace - Forebay Connecting Pipe of diameter 1.50 m, Please refer Pipe
4 kg 1 37,487.06 27.00 27.00 1,012,150.67
thickness 8 mm and length 119.13 m Summary
Asymmetrical Bifurcations with sickle plate and stiffeners Material Grade:
5 kg 2 15,300.00 270.00 70.00 340.00 5,202,000.00
IS:2062 E350 BR
Manifold Pipes after Bifurcation of various diameter and thickness Material Please refer Pipe
6 kg 1 30,555.60 27.00 27.00 825,001.24
Grade: IS:2062 E350 BR Summary
Surge Tank Connecting Pipe of diameter 1.50m , thickness 10mm and Please refer Pipe
7 kg 1 37,495.35 25.00 25.00 937,383.70
length 75m. Summary
8 Circular Bellmouth three sets at various location kg 1 5,390.99 180.00 50.00 230.00 1,239,927.13

9 Expansion joints kg 26 83,200.00 210.00 50.00 260.00 21,632,000.00

10 Circular Manholes of Diameter 600 mm kg 8 3,200.00 200.00 60.00 260.00 832,000.00
11 Saddle plates kg 1 140,669.21 115.00 35.00 150.00 21,100,381.39
12 Reducer pipe kg 3 3,190.58 140.00 35.00 175.00 558,351.83
Fabrication and
13 Bend pipes kg 1 328,646.29 - 55.00 55.00 18,075,546.16
installation only
14 Stiffeners, Thrust Rings, Seepage Rings, 8 mm thick kg 1 27,013.22 160.00 40.00 200.00 5,402,644.64
15 Steel lining at Undersluice kg 1 3,419.46 125.00 25.00 150.00 512,919.00
Steel Flushing Pipe of size 0.8 x 0.8 m and thickness 8 mm for gravel
16 kg 1 4,950.59 125.00 25.00 150.00 742,588.02
flushing and size 0.9 x 0.75 m for sand flushing conduits
17 HDPE Sheets for Saddle Support Pc 200 200.00 5,500.00 200.00 5,700.00 1,140,000.00
Sub Total (B) 174,046,342.56

Page 4
Him Parbat Hydropower Pvt. Ltd. Price Schedule 4
Sagu Khola Hydropower Project (20 MW)

Him Parbat Hydropower Pvt. Ltd.

Sagu Khola Hydropower Project (20 MW)
Schedule - 4
Spare Parts
Unit Price Total Amount
Quantity
S.N Description of work Unit (NRs/Unit) (NRs) Remarks
(a)
(b) (c = a*b)
1.1 Rubber Seals

Solid Bulb Musical Note (J-type) Rubber Seals of Bulb Dia. Material specification shall be same
1.1.1 meter 40.00 3500.00 140,000.00
44 mm, Thickness 14 mm and width 100 mm as that is used in the Gates.

Material specification shall be same

1.1.2 Flat Rubber seal of thickness 14 mm and width 58 mm meter 15.00 2500.00 37,500.00
as that is used in the Gates.

Material specification shall be same

1.1.3 Rubber O-Ring of diameter 8 mm meter 30.00 150.00 4,500.00
as that is used in the Manholes

1.2 Fasteners
M12 Nuts, Bolts and Washer set
1.2.1 Kg 10.00 250.00 2,500.00
(Grade 4.6, Hot-Dipped Galvanized)
M20 Nuts, Bolts and Washer set
1.2.2 Kg 20.00 250.00 5,000.00
(Grade 4.6, Hot-Dipped Galvanized)
Sub Total (C) 189,500.00

Page 6
Him Parbat Hydropower Pvt. Ltd. Price Schedule Summary
Sagu Khola Hydropower Project (20 MW)

Him Parbat Hydropower Pvt. Ltd.

Sagu Khola Hydropower Project (20 MW)
Summary
Total Amount in
Total Amount in Words
Figure
S.N. Description of work (NRs) Remarks
(NRs)

Schedule 1: Price schedule for Trashrack, Gates/ Stoplogs and

1 16,243,610.00
Hoisting Systems

Schedule 2: Price schedule for Low Pressure and High Pressure

2 174,046,342.56
Penstock / Headrace Pipes and Accessories

3 Schedule 3: General and Miscellaneous Works -

4 Schedule 4: Spare Parts 189,500.00

Grand Total (A+B+C+D) 190,479,452.56

Page 7
Him Parbat Hydropower Pvt. Ltd. Headrace and Penstock Pipe Summary
Sagu Khola Hydropower Project (20 MW)

Him Parbat Hydropower Pvt. Ltd.

Sagu Khola Hydropower Project (20 MW)

Pipe Pipe Length Pipe Thickness Additional Final Length

S.N. Material Type Quantity (kg) Rate (NRs/kg) Amounts( NRs) Remarks
Diameter (m) (m) (mm) Length (m) (m)
Forebay Thrust Block to Reducer -1 (Headrace
1 2.4 1434.42 10 18 1458 IS:2062 E250BR 866,550.94 120 103,986,112.39
Pipe)
2 2.3 1434.42 10 18 1458 IS:2062 E250BR 830,594.47 120 99,671,335.94 Reducer -1 to Reducer -2 (Headrace Pipe)

3 2.20 1434.42 10 18 1458 IS:2062 E250BR 794,638.00 120 95,356,559.50 Reducer -2 to Reducer -3 (Headrace Pipe)

4 1.80 97.55 10 6 108 IS:2062 E250BR 48,208.30 120 5,784,996.57 Reducer -3 to T-Block (Headrace Pipe)

5 1.80 371.8 10 6 378 IS:2062 E250BR 168,729.07 120 20,247,488.00 T-Block to Bend No. 76 (Penstock Pipe)

6 1.80 104.34 10 6 114 IS:2062 E350BR 50,886.54 125 6,360,817.99 Bend No. 76 to Bend No. 77 (Penstock Pipe)

7 1.80 96.79 12 0 102 IS:2062 E350BR 54,696.45 125 6,837,056.26 Bend No. 77 to Bend No. 78 (Penstock Pipe)

8 1.80 80.04 14 0 84 IS:2062 E350BR 52,609.50 125 6,576,186.89 Bend No. 78 to Bend No. 79 (Penstock Pipe)

9 1.80 171 16 6 180 IS:2062 E350BR 128,981.63 125 16,122,703.76 Bend No. 79 to Bend No. 80 (Penstock Pipe)

10 1.80 222.32 20 6 234 IS:2062 E350BR 210,056.81 125 26,257,101.53 Bend No. 80 to Bend No. 83 (Penstock Pipe)

11 1.80 221.63 22 6 228 IS:2062 E350BR 225,385.22 125 28,173,152.29 Bend No. 83 to Bend No. 86 (Penstock Pipe)

12 1.80 68.95 25 0 72 IS:2062 E350BR 81,013.04 125 10,126,629.39 Bend No. 86 to Bifurcation Y1 (Penstock Pipe)

13 1.50 5.5 22 0 6 IS:2062 E350BR 4,954.59 125 619,324.31 Bifurcation Y1 to Bifurcation Y2 (Manifolds)

14 1.05 50.4 18 0 54 IS:2062 E350BR 25,601.01 125 3,200,125.87 Bifurcations to Unit Valve (Manifolds)
Sagu Khola-1 HPP Tailrace - Forebay Connecting
5 1.50 119.13 8 6 126 IS:2062 E250BR 37,487.06 120 4,498,447.43
Pipe
5 1.80 79 10 0 84 IS:2062 E250BR 37,495.35 120 4,499,441.78 Surge Tank Connecting Pipe

Total 3,617,887.97 438,317,479.90

Page 8