Tansen Municipality Office

Tansen, Palpa
Detailed Estimate Sheet
Name of Project:- भालुखोला खानेपानी मूल संरक्षण
Location: तानसेन ५ Estimate Date; 2075-08-06
S.N. Description of Particulae item of work Unit No.s Length Breadth Height Total Qty Remarks
1 E/w in excavation laying and filling m3 1.00 1,000.00 0.25 0.40 100.00
2 Solling work m3
Intank 1 1.00 1.80 1.10 0.15 0.30
Intank 2 1.00 1.30 1.10 0.15 0.21
Sub total 0.51
3 Concrete 1:2:4 m3
Intank 1
floor 1.00 1.80 1.10 0.10 0.20
slab 1.00 1.80 1.10 0.15 0.30
Intank 2
floor 1.00 1.30 1.10 0.10 0.14
slab 1.00 1.30 1.10 0.15 0.21
Sub total 0.85
4 Stone masonary wall 1:4 ratio m3
Intank 1
long wall 2.00 1.20 0.30 0.50 0.36
short wall 2.00 1.10 0.30 0.50 0.33
Intank 2
long wall 2.00 1.10 0.30 0.50 0.33
short wall 2.00 0.70 0.30 0.50 0.21

Sub total 1.23

5 Plaster work 20mm thk. m2
Intank 1
wall 1.00 3.40 0.50 1.70
floor 1.00 1.20 0.50 0.60
Intank 2
wall 1.00 2.40 0.50 1.20
floor 1.00 0.70 0.50 0.35

Sub total 3.85

6 3mm thk cement punning m2
Intank 1
wall 1.00 3.20 0.50 1.60
floor 1.00 1.20 0.50 0.60
Intank 2
wall 1.00 2.20 0.50 1.10
floor 1.00 0.70 0.50 0.35

Sub total 3.65

7 Reinforcement bar kg
Intank 1 (10mm @15cm c/c) 19.00 2.80 0.162 19.45
Intank 2 (10mm @15cm c/c) 16.00 2.30 0.162 16.37
Sub total 35.83
8 GI Nipple
18 inch(1 inch dia) Nos 4.00 4.00
Cap (1 inch dia) Nos 2.00 2.00
9 HDPE pipe RM
1/2 inch(10 kg/cm2) 1.00 300.00 300.00
1 inch (6kg/cm2) 1.00 700.00 700.00

Prepared by: Jer Hari Bhattarai Checked by: Approved by:

 Tansen Municipality Office
Tansen, Palpa
Abstract of Cost
Name of Project:- भालुखोला खानेपानी मूल संरक्षण
Location: तानसेन ५ Estimate Date; 2075-08-06
Description of Particulae item of
Sn Unit Quantity Rate Total Amount Remarks
work
1 E/w in excavation laying and filling m3 100.00 309.00 30900.00
2 Solling work m3 0.51 3329.25 1702.91
3 Concrete 1:2:4 m3 0.85 12221.05 10418.45
4 Stone masonary wall 1:4 ratio m3 1.23 8865.00 10903.95
5 Plaster work 20mm thk. m2 3.85 420.15 1617.58
6 3mm thk cement punning m2 3.65 219.83 802.38
7 Reinforcement bar kg 35.83 102.23 3662.51
8 GI Nipple Nos
18 inch(1 inch dia) 4.00 507.14 2028.58
Cap (1 inch dia) 2.00 44.07 88.14
9 HDPE pipe Rm
1/2 inch(10 kg/cm2) 300.00 41.73 12519.27
1 inch (6kg/cm2) 700.00 70.39 49271.39
Estimated Total NRs. 123,915
Allocated Budget Nrs. 100,000
2.5% Contingency of Allocated Budget 2,500
2.5% Operatio Maintenance of Allocated Budget 2,500
Net Payable Budjet Nrs. 95,000 80%
Community Contribution @ 20 Of Allocated Budget Nrs. 23,750 20%

Prepared by: Jer hari Bhattarai Checked by: Approved by:

 Tansen Municipality Office
Tansen, Palpa
Measurement Book
Name of Project:- Collection Tank Construction Work.( ठुलो पंधेरोमा खानेपानी टंकी मर्मत)
Location: Tansen-6 Fiscal year: 2074/075
S.N. Description of Particulae item of work Unit No.s Length Breadth Height Total Qty Remarks
Excavation in Ordinary soil including removal and satisfactory
disposal of all materials up to site as directed by Engineer.This
includes handling and stacking or hauling (to sites of
embankment construction) of suitable cut materials as required
and also the disposal of unsuitable cut materials in specified
manner.All work complete as per site instruction and Engineer.
1
Plateform of Tank Cu.M 1.00 3 3 0.80 7.20
Cu.M Sub-Total 7.20
Stone solling work with irregular size of good quality stone
specifications including transportation, laying, well compaction
with sand & all work complete as per site instruction.
2
C.Tank Base Cu.M 1.00 2.52 2.52 0.12 0.76
Cu.M Sub-Total 0.76
Concrete1:2:4 (M15) cement, sand and aggregate ration in any
form, size, shape and level for all reinforced cement concrete
including mixing ,laying,compaction,curing and finishing all
3 complete as per specification and instruction.
C.Tank Base Cu.M 1.00 2.52 2.52 0.08 0.51
Cu.M Sub-Total 0.51
Concrete 1:1.5:3 (M20) cement, sand and aggregate ration in
any form, size, shape and level for all reinforced cement concrete
including mixing ,laying,compaction,curing and finishing all
4 complete as per specification and instruction.
Base Cu.M 1 2.05 2.05 0.10 0.42
Wall Cu.M 4 2.05 1.70 0.10 1.39
Slab Cu.M 1.00 2.62 2.62 0.10 0.69
Cu.M Sub-Total 2.50

Providing, fitting and fixing standard formwork of good planks or

shuttering plywood/steel including all necessary metal/wooden
props, bracing, wedges and nails etc. and careful removal of form
5 works for all types RCC works all complete as per dwawing,
Slab side Sq.M 1 2.05 2.05 4.20
Wall Sq.M 4 2.05 1.70 13.94
Sq.M Sub-Total 18.14
Providing high strengh deformed bars of grade Fe:415 approved
reinforcement conforming to IS:1786-1985 for all slabs, beams,
columns staircase and lintels etc.as per the detail and approved
teinforcement schedule including
6 strengthening,cutting,bending,pl
Base
Main bar 10 mm dia. 15cm (c/c) Spacing K.G 14 2.05 0.62 17.29
Distrubution bar 10 mm dia. 15cm (c/c) Spacing K.G 14 2.05 0.62 17.29
Slab
Main bar 10 mm dia. 15cm (c/c) Spacing K.G 17 2.62 0.62 28.25
Distrubution bar 10 mm dia. 15cm (c/c) Spacing K.G 17 2.62 0.62 28.25
Wall
Main bar 10 mm dia. 15cm (c/c) Spacing K.G 11 8.2 0.62 57.37
Distrubution bar 10 mm dia. 15cm (c/c) Spacing K.G 14 6.8 0.62 57.37
205.82
Bending wire, westage and lapping @ 10% 20.58
K.G Sub-Total 226.40
Stone masonary (Uncoursed rubble) work 1:4 in cement and
sand ratio good quality stone including transportation, laying,
curing and finishing all work complete as per site instruction,
7 specification and engineer.
Wall Foundation Cu.M 4 2.17 0.35 1.70 5.16
Cu.M Sub-Total 5.16
12.5mm th., 1:4 cement and sand plaster except in celling with
mixing, laying, finishing, curing and as per specification. All work
8 as per site instruction and engineer.

Prepared by: Checked by: Approved by:

 Tansen Municipality Office
Tansen, Palpa
Measurement Book
Name of Project:- Collection Tank Construction Work.( ठुलो पंधेरोमा खानेपानी टंकी मर्मत)
Location: Tansen-6 Fiscal year: 2074/075
S.N. Description of Particulae item of work Unit No.s Length Breadth Height Total Qty Remarks
Interior
wall Cu.M 4 2.05 1.70 13.94
Celling Cu.M 1 2.05 2.05 4.20
Interior
wall Cu.M 4 2.52 1.70 17.14
Cu.M Sub-Total 35.28
3mm th. cement punning with mixing, laying, finishing, curing
9 and as per specification. All work as per site instruction and
engineer.
Interior
wall Cu.M 3 2.05 1.70 10.46
Celling Cu.M 1 2.05 2.05 4.20
Ra.M Sub-Total 14.66
10 KG Pressure per mm sqare of (3/4inch) HDP pipe including
10 cutting, transportation, fitting and as per specification.

Ra.M 30.00 1.00 30.00

Ra.M Sub-Total 30.00

Union Socket (1/2inch) inch in size with joining transportation,

11 finishing, as per specification & engineer all work complete.

No.s 1 1 SET 1.00

No.s Sub-Total 1.00
Gate Valve (1/2inch) including cutting, transportation, fitting and
12 as per specification.
Ra.M 1 1 SET 1.00
Ra.M Sub-Total 1.00
Zentrifix-elastic of-Bauchemie or equivalent or superior including
13 transportation, curing and finishing all work complete as per site
instruction, specification and engineer. 20% of Plaster Quantity
7.06
K.G Sub-Total 7.06

Prepared by: Checked by: Approved by:

 Tansen Municipality Office
Tansen, Palpa
Valuation of Cost
Name of Project:- भालुखोला खानेपानी मूल संरक्षण
Location: तानसेन ५
Estimate Date; 2075-08-06
Sn Description of Particulae item of work Unit Quantity Rate Total Amount Remarks
1 E/w in excavation laying and filling Cum 7.20 576.80 4152.96
2 Solling work Cum 0.76 3082.98 2349.38
3 0.00 Cum 0.51 11813.97 6001.87
4 Intank 1 Cum 2.50 13560.04 33909.46
5 slab Sq.M 18.14 774.25 14046.83
6 Intank 1 K.G 226.40 95.62 21648.36
7 #REF! Cum 5.16 8403.44 43400.41
8 0.00 Sq.M 35.28 255.35 9008.36
9 0.00 Ra.M 14.66 208.67 3058.58
52.52
10 #REF! (13%vat+10%Tr
Ra.M 30.00 64.60 1937.99 ans.)
41
11 #REF! (13%vat+10%Tr
### 1.00 50.43 50.43 ans.)

679.65
12 #REF! (13%vat+10%Tr
No.s 1.00 835.97 835.97 ans.)
13 #REF! No.s 7.06 735.00 5185.94
Estimated Total NRs. 145,587
Allocated Budget Nrs. 100,000
2.5% Contingency of Allocated Budget 2,500
2.5% Operatio Maintenance of Allocated Budget 2,500
Net Payable Budjet Nrs. 95,000 90%
Community Contribution @10 Of Allocated Budget Nrs. 10,556 10%

Prepared by Checked by: Approved by:

 Tansen Muncipility Office
Tansen palpa
WORK COMPLETION REPORT
Name of Project:- भालुखोला खानेपानी मूल संरक्षण
Location: तानसेन ५
Total Estimated Amount ( Excluding Con. ) : Rs. #REF!
Total amount at completion ( Excluding Con. ) :Rs. 140,401
Decreased / increased in amount from estimate Rs. #REF! ( + increased, - decreased )
Decreased / increased in amount from estimate(in %) #REF!
As per Estimate As Per Actual Work Done Difference
SN Description of works Unit Remarks
Quantity Rate Amount Quantity Rate Amount Quantity Amount
1 E/w in excavation laying and filling m3 100 309 30900 7.20 576.80 4152.96 92.80 26747.04
2 Solling work m3 0.5115 3329.25 1702.911375 0.76 3082.98 2349.38 -0.25 -646.47
3 Concrete 1:2:4 m3 0.8525 12221.05 10418.44513 0.51 11813.97 6001.87 0.34 4416.57
4 Stone masonary wall 1:4 ratio m3 1.23 8865 10903.95 2.50 13560.04 33909.46 -1.27 -23005.51
5 Plaster work 20mm thk. m2 3.85 420.15 1617.5775 18.14 774.25 14046.83 -14.29 -12429.25
6 3mm thk cement punning m2 3.65 219.83 802.3795 226.40 95.62 21648.36 -222.75 -20845.98
7 Reinforcement bar kg 35.8262 102.23 3662.512426 5.16 8403.44 43400.41 30.66 -39737.89
12.5mm th., 1:3 cement and sand plaster in celling or other place
8 with mixing, laying, finishing, curing and as per specification. All Nos 0 0 0 35.28 255.35 9008.36 -35.28 -9008.36
work as per site instruction and engineer.
9 3mm cement punning with all complete as per site engineer. 0 4 507.144 2028.576 14.66 208.67 3058.58 -10.66 -1030.00
10 18 inch(1 inch dia) ### #REF! #REF! #REF! 30.00 64.60 1937.99 #REF! #REF!
11 #REF! ### #REF! #REF! #REF! 1.00 50.43 50.43 #REF! #REF!
12 #REF! ### #REF! #REF! #REF! 1.00 835.97 835.97 #REF! #REF!
sub-total #REF! 140,401 #REF!

Prepared by: Checked by: Approved by:

 Tansen Municipality Office
Tansen, Palpa
MA.LE.PA.FA.NO.
Payment Broucher No :
Measuremant Book No. 12-067-068 …………………Page No. ………to …………..to page No. 24
Name of Project:- भालुखोला खानेपानी मूल संरक्षण
Location: Tansen-6
Complementation Date:
Contract No. :- User Bill
Date of Commencement/Agreement:
Intended Date:
Up to Date Previous Bill This Bill
S.N. Description Unit Remarks
Quantity Rate Amount Quantity Amount Quantity Amount
1 E/w in excavation laying and filling m3 7.20 576.80 4152.96 0.00 0.00 7.20 4152.96
2 Solling work m3 0.76 3082.98 2349.38 0.00 0.00 0.76 2349.38
3 Concrete 1:2:4 m3 0.51 11813.97 6001.87 0.00 0.00 0.51 6001.87
4 Stone masonary wall 1:4 ratio m3 2.50 13560.04 33909.46 0.00 0.00 2.50 33909.46
5 Plaster work 20mm thk. m2 18.14 774.25 14046.83 0.00 0.00 18.14 14046.83
6 3mm thk cement punning m2 226.40 95.62 21648.36 0.00 0.00 226.40 21648.36
7 Reinforcement bar kg 5.16 8403.44 43400.41 5.16 43400.41
8 GI Nipple Nos 35.28 255.35 9008.36 35.28 9008.36
9 18 inch(1 inch dia) 0 14.66 208.67 3058.58 14.66 3058.58
10 #REF! #REF! 30.00 64.60 1937.99 30.00 1937.99
11 #REF! #REF! 1.00 50.43 50.43 0.00 0.00 1.00 50.43
12 #REF! #REF! 1.00 835.97 835.97 1.00 835.97
13 #REF! #REF! 7.06 735.00 5185.94 7.06 5185.94
Total 145,587 145,587
Total bill of amount of this bill: Rs. 145586.54
To be deducted: 101910.58
Allocated Budjet 100000.00
Advance Rs. 0.00
Community Contribution @ 10 % of bill Nrs. Rs. 14558.65
Total to be deducted:- 14558.65
Payable Amount: 131027.89
Net Payment Amount:- 95000.00

Prepared By: Checked By: Approved By:

Designation: ……………..………………..........................................…… Designation: ……………………………………………...………….... Designation: ……………………..…..