BAGMATI MUNICIPALITY

SARLAHI, KARMAIYA
Estimate

PROJECT :- Basketball Court

Location :
Dimension (m)
S.N. Description No Qty Unit Rate Rs. Total Amount Remark
L B H
1 Site Clearance 1.00 50.00 16.50 825.00
Total 825.00 Sqm

2 One layer Flat brick soling -

1.00 50.00 16.50 825.00 -

Total 825.00 sqm -
3 Formwork -
Along Length 2.00 50.00 0.125 12.50
Along Breadth 2.00 16.50 0.125 4.13 -
Total 16.63 sqm
4 PCC 1:2:4 -
For Court Floor 1.00 50.00 16.50 0.125 103.13 -
Total 103.13 cum -
5 soil filling work -
in foundation 1.00 10.20 3.60 0.90 33.05 -
soil filling in veranda 1.00 10.00 1.00 1.00 10.00 -
Total 43.05 cum -
6 One layer flat brick soling -
In rooms 2.00 3.90 3.60 28.08 -
Stair portion 1.00 3.00 3.60 10.80 -
Total 38.88 sqm -
75 mm PCC (1:2:4) in flooring with 1:1
7 punning -
In rooms 2.00 3.90 3.60 28.08 -
Stair portion 1.00 3.00 3.60 10.80 -
38.88 sqm -
8 PCC (1:1.5:3) in RCC column -

Column H=0.70+0.
2.00 0.30 0.30 7.8 1.40 -
375+2.70*2

Long beam(base beam+plinth beam + main

beams ) 8.00 9.83 0.25 0.30 5.90 -

Short beam(base beam+plinth beam +

main beams ) 16.00 3.66 0.25 0.30 4.39 -
Slabs 2.00 11.65 5.87 0.13 17.09 -
stair slab 1.00 4.00 2.75 0.13 1.38 -
septic tank slab 1.00 3.00 1.60 0.13 0.60 -
Lintel band 2.00 30.48 0.23 0.15 2.10 -
Staircase -
Steps 36.00 1.00 0.02 0.67 -
Landing 2.00 2.10 1.20 0.13 0.63 -
Waist slab (string ) 4.00 2.64 1.00 0.13 1.32 -
Landings 2.00 2.00 1.00 0.13 0.50 -
Deduction for openings -
stair top 2.00 3.50 2.10 0.13 (1.84) -
Total 34.14 cum -
9 Form Work -
Form work in footing rect portion 8.00 50.00 0.13 50.00 -
Form work for base beam,plinth
beam,main beam -
long beam (sides only) 16.00 9.83 0.30 47.18 -
Short beams 32.00 3.66 0.30 35.11 -
Column 8.00 0.30 7.80 18.72 -
Formwork in Slab (soffit portion) 2.00 11.65 5.87 136.70 -
formwork for landing 2.00 2.00 1.00 4.00 -
stair string (waist slab 4.00 2.64 1.00 10.54 -
Total 302.25 sqm -
10 Reinforcement Work (Assuming 1.5% ) 4,020.05 Kg -
11 Brick work (1:6) in foundation -
In foundation wall up to plinth -
Long wall #REF! 9.83 0.23 1.22 #REF! #REF!
Short wall 4.00 3.66 0.23 1.22 4.10 -
Total #REF! cum #REF!
12 brick work 1:4 in superstructure -
GF -
long wall (outer) 2.00 9.83 0.23 2.40 10.85 -
short wall (outer) 2.00 3.66 0.23 2.40 4.04 -
short wall (partion) 2.00 3.66 0.13 2.40 2.19 -
1F -
long wall 2.00 9.83 0.13 2.40 5.90 -
 short wall 3.00 3.66 0.13 2.40 3.29 -
parapet wall 1.00 13.49 0.13 0.45 0.76 -
toilet (GF+FF) 2.00 3.60 0.13 2.40 2.16 -
septic tank 1.00 9.20 0.13 2.10 2.42 -
stair cover 1.00 13.50 2.50 33.75 -
theresshoid steps 1.00 10.00 0.27 2.70 -
varanda wall 1.00 12.00 0.23 1.00 2.76 -
deduction for openings -
doors (gf) 2.00 0.90 0.13 2.10 (0.49) -
stair opening (gf) 1.00 2.42 0.23 2.40 (1.34) -
windows (gf) 3.00 1.50 0.23 1.50 (1.55) -
stair (1f) 1.00 2.42 0.13 2.40 (0.76) -
doors (1f) 2.00 0.90 0.13 2.10 (0.49) -
windows (1f) 3.00 1.50 0.13 1.50 (0.88) -
Total 65.31 cum -
13 Plaster work 12.5mm (1:4) -
In plinth 1.00 28.00 0.90 25.20 -
GF wall (outer+ inner) 2.00 26.97 2.40 129.47 -
1st wall(outer+inner) 2.00 26.97 2.40 129.47 -
partisation wall 6.00 3.66 2.40 52.66 -
in toilet 2.00 3.60 2.40 17.28 -
plaster in parapet wall 2.00 13.49 0.45 12.14 -
deduction opening -
doors (gf) 4.00 0.90 2.10 (7.56) -
windows (gf) 6.00 1.50 1.50 (13.50) -
stair (gf) 2.00 2.42 2.40 (11.62) -
septic tank 1.00 9.20 2.10 19.32 -
baffle wall 2.00 2.10 1.00 4.20 -
Total 357.05 sqm -
14 12.5mm plaster work in 1:3 -
Plaster work 12.5mm (1:3) in ceiling 2.00 11.00 3.66 80.45 -
plaster in slab chhajja projection 2.00 14.66 1.00 29.31 -
Total 109.77 sqm -
15 MS railing in varandah wall 1.00 13.49 0.45 6.07 -
MS railing in staircase 4.00 2.64 1.00 10.56 -
Total 16.63 sqm -
16 MS iron gates 6.00 0.90 2.10 11.34 sqm -
17 MS iron Windows 6.00 1.50 1.50 13.50 sqm -
Double coat plastic paint with 1 coat
18 primer 1.00 466.82 sqm -

19 Tiles in toilet 2.00 3.60 2.40 17.28 sqm -

20 water tank 1.00 1,000.00 ltr -
21 sanitary fitting items 50,000.00 lumpsum 50,000.00
22 mix gravel filling in yard 1.00 13.20 12.50 1.00 165.00 cum -
total #REF!
 स्थानीय तह
बागमती नगारपालिकाको कार्यालय
कर्मैया, सर्लाही
कार्यालय कोड नं.:
नापी किताब

नापी नं:०1

आयोजनाको नामः COMMUNITY BUILDING WARD NO.02

कामको नामः CONSTRUCTION WORK OF COMMUNITY BUILDING
कार्य स्थलःबागमती 02 ,सर्लाही

अघिल्लो नापी
काम/सेवाको विवरण किताबमा चढेको यस नापीको मापनको आयाम
क्र.सं.

क्रियाकलाप परिमाण लम्बाइ चौडाइ उचाइ

1.00 Site Clearance 0.00
0 0 - Total
Err:509 Err:509 Err:509 Err:509
0 0 - -
Total
2.00 One layer Flat brick soling
Err:509 Err:509 Err:509
0 50 16.50
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Total
4.00 PCC 1:2:4
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509
For Court Floor 50.00 16.50 0.13
Total
3.00 Formwork
Along Length 100.00 - 0.13
Err:509 Err:509 Err:509
Total
soil filling work
in foundation 10.20 3.60 0.90
soil filling in veranda 10.00 1.00 1.00
Total
6.00 One layer flat brick soling
In rooms 7.80 3.60
Stair portion 3.00 3.60
Total
7.00 75 mm PCC (1:2:4) in flooring with 1:1 punning
 In rooms 7.8 3.60
Stair portion 3 3.60
Total
8.00 PCC (1:1.5:3) in RCC column
Column 0.60 0.30 7.8
Long beam(base beam+plinth beam + main
beams ) 78.63 0.25 0.30
Short beam(base beam+plinth beam + main
beams ) 58.51 0.25 0.30
Slabs 23.30 5.87 0.13
stair slab 4.00 2.75 0.13
septic tank slab 3.00 1.60 0.13
Lintel band 60.96 0.23 0.15
Staircase
Steps 36.00 0.02
Landing 4.20 1.20 0.13
Waist slab (string ) 10.54 1.00 0.13
Landing 4.00 1.00 0.13
Deduction for openings
stair top 7.00 2.10 0.13
Total
9.00 Form Work
Form work in footing rect portion 400 0.13
Form work for base beam,plinth beam,main
beam
long beam (sides only) 157.264 0.13
Short beams 117.024 0.13
Column 2.4 7.80
Formwork in Slab (soffit portion) 23.3 5.87
formwork for landing 4 1.00
stair string (waist slab 10.54 1.00
Total
10.00 Reinforcement Work (Assuming 1.5% )
11.00 Brick work (1:6) in foundation
In foundation wall up to plinth
Long wall #REF! 0.23 1.22
Short wall 14.63 0.23 1.22
Total
12.00 brick work 1:4 in superstructure
GF
long wall (outer) 19.66 0.23 2.40
short wall (outer) 7.31 0.23 2.40
short wall (partion) 7.31 0.13 2.40
1F
long wall 19.66 0.13 2.40
short wall 10.97 0.13 2.40
parapet wall 13.49 0.13 0.45
toilet (GF+FF) 7.20 0.13 2.40
 septic tank 9.20 0.13 2.10
stair cover 13.50 2.50
theresshoid steps 10.00 0.27
varanda wall 12.00 0.23 1.00
deduction for openings
doors (gf) 1.80 0.13 2.10
stair opening (gf) 2.42 0.23 2.40
windows (gf) 4.50 0.23 1.50
stair (1f) 2.42 0.13 2.40
doors (1f) 1.80 0.13 2.10
windows (1f) 4.50 0.13 1.50
Total
13.00 Plaster work 12.5mm (1:4)
In plinth 28.00 0.90
GF wall (outer+ inner) 53.94 2.40
1st wall(outer+inner) 53.94 2.40
partisation wall 21.94 2.40
in toilet 7.20 2.40
plaster in parapet wall 26.97 0.45
deduction opening
doors (gf) 3.60 2.10
windows (gf) 9.00 1.50
stair (gf) 4.84 2.40
septic tank 9.20 2.10
baffle wall 4.20 1.00
Total
14.00 12.5mm plaster work in 1:3
Plaster work 12.5mm (1:3) in ceiling 22.00 3.66
plaster in slab chhajja projection 29.31 1.00
Total
15.00 MS railing in varandah wall 13.49 0.45
MS railing in staircase 10.56 1.00
Total
16.00 MS iron gates 5.40 2.10
17.00 MS iron Windows 9.00 1.50
18.00 Double coat plastic paint with 1 coat primer -
19.00 Tiles in toilet 7.20 2.40
20.00 water tank
21.00 sanitary fitting items
22.00 mix gravel filling in yard 13.20 12.50 1.00

23.00 Electrification (5%)

Grand Total (NRs.)
Municipality Fund(90%)
User Contribution(10%)
Grand Total (NRs.)

उपभोक्ता सही: नापी लिनेको सही: जाँच गर्नेको सहीः

नाम नाम: नाम:
पदः पदः सव. ई. पदः ई.
मितिः मितिः मितिः
 कार्यालय

.:

पाना नं:०१
सम्झौता विवरणः
सम्झौता भएको मितिः
कार्य सम्पन्न गर्नुपर्ने मितिः
कार्य आदेश मितिः
नापी लिइएको मितिः
कार्य सम्पन्न मितिः

हालसम्म
यस नापीबाट कायम अध्यावधिक काम
भएको परिमाण एकाइ भएको इष्टिमेट स्वीकृ त दर जम्मा रकम कै फियत

परिमाण

-
Err:509
-
Err:509 Err:509 Err:509 Err:509 Err:509

Err:509
825.00
Err:509
Err:509
Err:509 sqm Err:509 0.00 Err:509

Err:509
Err:509
Err:509
103.13
Err:509 cum Err:509 0.00 Err:509

-
Err:509
Err:509 sqm Err:509 0.00 Err:509

33.05 33.05
10.00 10.00
43.05 cum 43.05 0.00 0.00
-
28.08 28.08
10.80 10.80
38.88 sqm 38.88 0.00 0.00
 28.08 28.08
10.80 10.80
38.88 sqm 38.88 0.00 0.00

1.40 1.40

5.90
5.90
4.39
4.39
17.09 17.09
1.38 1.38
0.60 0.60
2.10 2.10

0.67 0.67
0.63 0.63
1.32 1.32
0.50 0.50
-
(1.84) -1.84
34.14 cum 34.14 0.00 0.00

50.00 50.00

0.00
-
19.66 19.66
14.63 14.63
18.72 18.72
136.70 136.70
4.00 4.00
10.54 10.54
254.25 sqm 254.25 0.00 0.00
4,020.05 Kg 4020.05 0.00 0.00

#REF! #REF!
4.10 4.10
#REF! cum #REF! 0.00 #REF!

10.85 10.85
4.04 4.04
2.19 2.19
-
5.90 5.90
3.29 3.29
0.76 0.76
2.16 2.16
 2.42 2.42
33.75 33.75
2.70 2.70
2.76 2.76
-
(0.49) -0.49
(1.34) -1.34
(1.55) -1.55
(0.76) -0.76
(0.49) -0.49
(0.88) -0.88
65.31 cum 65.31 0.00 0.00

25.20 25.20
129.47 129.47
129.47 129.47
52.66 52.66
17.28 17.28
12.14 12.14

(7.56) -7.56
(13.50) -13.50
(11.62) -11.62
19.32 19.32
4.20 4.20
357.05 sqm 357.05 0.00 0.00

80.45 80.45
29.31 29.31
109.77 sqm 109.77 0.00 0.00
6.07 6.07
10.56 10.56
16.63 sqm 16.63 0.00 0.00
11.34 sqm 11.34 0.00 0.00
13.50 sqm 13.50 0.00 0.00
466.82 sqm 466.82 0.00 0.00
17.28 sqm 17.28 0.00 0.00
1,000.00 ltr 1000.00 0.00 0.00
50,000.00 lumpsum 50000.00 50000.00
165.00 cum 165.00 0.00 0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

स्वीकृ त गर्नेको सहीः

नाम:बिमल कु मार पोखरेल
पदः प्र.प्र. अधिकृ त
मितिः
 स्थानीय तह
बागमती नगरपालिकाको कार्यालय
कर्मैया सर्लाही
कार्यालय कोड नं.:
उपभोक्ता सम्बन्धी बिल
आयोजनाको नामः COMMUNITY BUILDING WARD NO.02
कामको नामः CONSTRUCTION WORK OF COMMUNITY BUILDING
कार्य स्थलःबागमती 02 ,सर्लाही
नापी किताब मितीः
नापी किताब नः०१ F/Y:-2076/077
कामको विवरण इष्टिमेट बमोजिम हालसम्म अध्यावधिक काम भएको
क्र.सं. एकाइ
मुख्य र सहायक क्रियाकलाप परिमाण इष्टिमेट स्वीकृ त दर जम्मा रकम परिमाण

१ २ ३ ४ ५ ६ १०
1.00 Site Clearance Err:509 Err:509 Err:509 Err:509 Err:509
2.00 One layer Flat brick soling sqm Err:509 0.00 Err:509 Err:509
4.00 PCC 1:2:4 cum Err:509 0.00 Err:509 Err:509
3.00 Formwork sqm Err:509 0.00 Err:509 Err:509
0.00 soil filling work cum 43.05 0.00 0.00 43.05
6.00 One layer flat brick soling sqm 38.88 0.00 0.00 38.88
75 mm PCC (1:2:4) in flooring with 1:1
7.00 sqm 38.88 0.00 0.00 38.88
punning
8.00 PCC (1:1.5:3) in RCC column cum 34.14 0.00 0.00 34.14
9.00 Form Work sqm 254.25 0.00 0.00 254.25
10.00 Reinforcement Work (Assuming 1.5% ) Kg 4,020.05 0.00 0.00 4,020.05
11.00 Brick work (1:6) in foundation cum #REF! 0.00 #REF! #REF!
12.00 brick work 1:4 in superstructure cum 65.31 0.00 0.00 65.31
13.00 Plaster work 12.5mm (1:4) sqm 357.05 0.00 0.00 357.05
14.00 12.5mm plaster work in 1:3 sqm 109.77 0.00 0.00 109.77
15.00 MS railing in varandah wall sqm 16.63 0.00 0.00 16.63
16.00 MS iron gates sqm 11.34 0.00 0.00 11.34
17.00 MS iron Windows sqm 13.50 0.00 0.00 13.50

18.00 Double coat plastic paint with 1 coat primer sqm 466.82 0.00 0.00 466.82

19.00 Tiles in toilet sqm 17.28 0.00 0.00 17.28

20.00 water tank ltr 1,000.00 0.00 0.00 1,000.00
21.00 sanitary fitting items lumpsum 1.00 50,000.00 50,000.00 1.00
22.00 mix gravel filling in yard cum 165.00 0.00 0.00 165.00
23.00 Electrification (5%) #REF! 0.00
Err:509
Municipality Fund(90%) Err:509
User Contribution(10%) Err:509
Grand Total (NRs.) Err:509

यो बिलबमोजिम काम भएको जम्मा रूः Err:509 हाल काम भएको बाँकी दिनुपर्ने रूः
अघिल्लो बिलसम्म भुक्तानी भएको रूः कट्टा गर्नु पर्ने रू
 अघिल्लो भुक्तानी बिलको क्रम सङ्ख्याः क. मोबिलाइजेसन पेस्की रूः
अघिल्लो भुक्तानी बिलको भौ.नं. ख. मालसामानको पेस्की रूः
ग. मेसिनरी औजारको बहाल रूः
घ. अग्रीम आय कर रकम रूः
ङ. धरौटी रकम रूः
च. अन्य कट्टी गर्ने पर्ने रकम रूः
खुद दिनु पर्ने रकम रूः
उपभोक्ता सही: तयार गर्नेको सहीः जाँच गर्नेको सहीः
नाम: नामः- नामः-
पदः दर्जाःसव. ई. दर्जाःई.
मितिः मितिः मितिः

यो बिलबमोजिम जम्मा रू .....................अक्षरमा ....................................................................................को चेक नं: ........................बुझिलिए ।

 बिलको क्रम सङ्ख्याः०१
कार्य आदेश मितिः
काम सम्पन्न गर्नु पर्ने मितिः
म्याद थप/भेरिएसन मितिः
F/Y:-2076/077 काम सम्पन्न भएको मितिः
हालसम्म अध्यावधिक काम भएको अघिल्लो बिलमा चढेको हाल भएको काम
कै फियत
जम्मा रकम परिमाण जम्मा रकम परिमाण जम्मा रकम

११=५x१० १२ १३=५x१२ १४=१०-१२ १५=८-१० १७

Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
0.00 43.05 0.00
0.00 38.88 0.00

0.00 38.88 0.00

0.00 34.14 0.00

0.00 254.25 0.00
0.00 4,020.05 0.00
#REF! #REF! #REF!
0.00 65.31 0.00
0.00 357.05 0.00
0.00 109.77 0.00
0.00 16.63 0.00
0.00 11.34 0.00
0.00 13.50 0.00

0.00 466.82 0.00

0.00 17.28 0.00

0.00 1,000.00 0.00
50,000.00 1.00 50,000.00
0.00 165.00 0.00
#REF! 0.00 0.00
Err:509
Err:509
Err:509
Err:509

यस बिल बमोजिम गरिएको भुक्तानी

भौचर नं:
भुक्तानी मिति:
भुक्तानी रकम रू

स्वीकृ त गर्नेको सहीः

नामः-बिमल कु मार पोखरेल
दर्जाःप्र.प्र. अधिकृ त
मितिः
 स्थानीय तह
बागमती नगरपालिकाको कार्यालय
कर्मैया सर्लाही
कार्यालय कोड नं.:
कार्य स्वीकार / सम्पन्न प्रतिवेदन(Work Completion Report)

आयोजनाको नामःCOMMUNITY BUILDING WARD NO 02

कामको नामःCONSTRUCTION WORK OF COMMUNITY BILDING
लागत अनुमानको कु ल रकमः
खर्च भएको कु ल् रकमः Err:509
सुरु लागत अनुमान भन्दा घटी बढीको प्रतिशतः
भेरिएसनपछिको कु ल लागत अनुमान भन्दा घटी बढीको प्रतिशतः Err:509

कामको विवरण इष्टिमेट बमोजिम खुद भएको कामको

क्र.सं. एकाइ
परिमाण दर जम्मा परिमाण
१ २ ३ ४ ८
1 Site Clearance Err:509 Err:509 Err:509 Err:509 Err:509
2 One layer Flat brick soling sqm Err:509 0.00 Err:509 Err:509
4 PCC 1:2:4 cum Err:509 0.00 Err:509 Err:509
3 Formwork sqm Err:509 0.00 Err:509 Err:509
0 soil filling work cum 43.05 0.00 0.00 43.05
6 One layer flat brick soling sqm 38.88 0.00 0.00 38.88
75 mm PCC (1:2:4) in flooring with
7 sqm 38.88 0.00 0.00 38.88
1:1 punning
8 PCC (1:1.5:3) in RCC column cum 34.14 0.00 0.00 34.14
9 Form Work sqm 254.25 0.00 0.00 254.25
Reinforcement Work (Assuming
10 Kg 4,020.05 0.00 0.00 4,020.05
1.5% )
11 Brick work (1:6) in foundation cum #REF! 0.00 #REF! #REF!
12 brick work 1:4 in superstructure cum 65.31 0.00 0.00 65.31
13 Plaster work 12.5mm (1:4) sqm 357.05 0.00 0.00 357.05
14 12.5mm plaster work in 1:3 sqm 109.77 0.00 0.00 109.77
15 MS railing in varandah wall sqm 16.63 0.00 0.00 16.63
16 MS iron gates sqm 11.34 0.00 0.00 11.34
17 MS iron Windows sqm 13.50 0.00 0.00 13.50
Double coat plastic paint with 1 coat
18 sqm 466.82 0.00 0.00 466.82
primer
19 Tiles in toilet sqm 17.28 0.00 0.00 17.28
20 water tank ltr 1,000.00 0.00 0.00 1,000.00
21 sanitary fitting items lumpsum 1.00 50,000.00 50,000.00 1.00
22 mix gravel filling in yard cum 165.00 0.00 0.00 165.00
23 Electrification (5%) #REF!
Sub-Total Err:509
municipal contribution 90% Err:509
users contribution 10% Err:509
Grand Total (NRs.) Err:509

स्वीकृ त लागत अनुमान, डिजाइन र स्पेसिफिके सनअनुसार काम भएको छ भनी सिफारिस गर्ने
उपभोक्ता समितिको सही: तयार गर्नेः जाँच गर्नेः
नाम: सहीः सहीः
पदः नामः नामः
मितिः दर्जाः दर्जाः
मितिः मितिः
 म.ले.प.फार
मन

eport)

प्रतिवेदनको मितिः

काम सुरु भएको मितिः

काम सम्पन्न गर्नु पर्ने मितिः
सम्पन्न भएको मितिः
फरक (सुरु लागत अनुमानको
खुद भएको कामको आधारमा) कै फियत
जम्मा परिमाण जम्मा
१० ११=२-८ १३=११*१२ १७
Err:509 0.00 0.00
Err:509 0.00 0.00
Err:509 0.00 0.00
Err:509 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00

0.00 0.00 0.00

0.00 0.00 0.00

0.00 0.00 0.00

0.00 0.00 0.00

#REF! 0.00 0.00

0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00

0.00 0.00 0.00

0.00 0.00 0.00

0.00 0.00 0.00
50,000.00 0.00 0.00
0.00 0.00 0.00
#REF! 0.00 0.00
Err:509
Err:509
Err:509
Err:509
स्वीकृ त गर्ने
सहीः
कार्यलय प्रमुखको नामः
दर्जाः
मितिः