Government Of Nepal

National Reconstruction Authority

District Level Programme Implementaion Unit
Grant Management and Local Infrastructure
Bhaktapur
Valuation of Building for Rent
FY:- 077/78
Name Of Owner :- Nara Maya Adhikari Date:2077/6/6
Address: Lokanthali, Madhyapur Municipality -1
Name of office for Rent:- Nepal Oil Corporation Limited (Information Technology Project Office,Bhaktapur)

*BUILDING* No Length Breadth Area Unit Rate NRs. Amount NRs. Remarks

Structure Type :-Frame Area

Structure/Load Bearing structure

GF 1.00 767.64 sq. ft

1st 1.00 767.64 sq. ft

2nd 1.00 814.87 sq. ft

3rd 1.00 814.87 sq. ft

4th 1.00 814.87 sq. ft

Top 1.00 177.21 sq. ft

4157.10 sq. ft 2524.53 10494723.66 Rate based on Bkt District

Rate FY 77/78
Total Valuation of Building Total 4157.10 sq. ft 10494723.66

*Land Plot No.416,442

*Land Area - (0-4-1-0)1454.56 sq.ft

@2518560 per
Built-up area (Rental only) 767.64 sq. ft. 7358.83 5,648,932.26 anna(79200per Sq.m)

Non built-up area sq. ft. -

Cost of Building at present 10,494,723.66

Scrap Value @ 10% (S) 1,049,472.37
Life in Years (n) 75.00
Number of years Buiding was built (N ) 9.00
Annual Depreciation of building (D)=(C-S)/n 125,936.68 Straight Line Method

Book Value of Building (BV)=Original Cost-N*D 9,361,293.51

Land Value (LVbuilt-up) 5,648,932.26
Total Value of Building with builtup area (TVb) 15,010,225.77
Total Value of Land (TVnon-builtup) -
Rate of Return Per Annum (RRb)( %)for Bulding 10.00
Rate of Return Per Annum (RRL)( %)for Land 5.00
Net Return Per Annum (NRYb) =TVb*RRb/100 1,501,022.58
Net Return Per Annum (NRYL) for land=TVL*RRL/100 -
Net Return Per Annum (NRY) for Land and building = NRY b+NRYL 1,501,022.58

Net Rent per month (NRM) = NRY/12 125,085.21

Net Rent per sq.ft. per month (NRM) 30.09

Rental Area=Sq.Ft.* 1,582.51 1st+2nd FL

Rental Area(Net Rent per month (NRM) 47,616.99

 Government Of Nepal
National Reconstruction Authority
District Level Programme Implementaion Unit
Grant Management and Local Infrastructure
Bhaktapur
Valuation of Building for Rent
FY:- 077/78
Name Of Owner :- Jay Ram Khadka Date:2077/6/6
Address: Lokanthali, Madhyapur Municipality -1
Name of office for Rent:- Nepal Oil Corporation Limited((Information Technology Project Office,Bhaktapur)

*BUILDING* No Length Breadth Area Unit Rate NRs. Amount NRs. Remarks

Structure Type :-Frame Area

Structure/Load Bearing structure

GF 1.00 1040.25 sq. ft 5 Rooms

1st 1.00 1040.25 sq. ft 5 Rooms

2nd 1.00 1040.25 sq. ft 5 Rooms

3rd 1.00 1040.25 sq. ft 5 Rooms

Top 1.00 121.50 sq. ft

4282.50 sq. ft 2524.53 10811299.73 Rate based on Bkt District

Rate FY 77/78
Total Valuation of Building Total 4282.50 sq. ft 10811299.73

*Land Plot No.1175,1176,1178 &

443

*Land Area - (1-0-3-0)5732.68 sq.ft

@2518560 per
Built-up area (Rental only) 1040.25 sq. ft. 7358.83 7,655,022.91 anna(79200per Sq.m)

Non built-up area 2,622.89 sq. ft. 7358.83 19,301,401.62

Cost of Building at present 10,811,299.73

Scrap Value @ 10% (S) 1,081,129.97
Life in Years (n) 75.00
Number of years Buiding was built (N ) 11.00
Annual Depreciation of building (D)=(C-S)/n 129,735.60 Straight Line Method

Book Value of Building (BV)=Original Cost-N*D 9,384,208.16

Land Value (LVbuilt-up) 7,655,022.91
Total Value of Building with builtup area (TVb) 17,039,231.07
Total Value of Land (TVnon-builtup) 19,301,401.62
Rate of Return Per Annum (RRb)( %)for Bulding 10.00
Rate of Return Per Annum (RRL)( %)for Land 5.00
Net Return Per Annum (NRYb) =TVb*RRb/100 1,703,923.11
Net Return Per Annum (NRYL) for land=TVL*RRL/100 965,070.08
Net Return Per Annum (NRY) for Land and building = NRY b+NRYL 2,668,993.19

Net Rent per month (NRM) = NRY/12 222,416.10

Net Rent per sq.ft. per month (NRM) 51.94

Rental Area=Sq.Ft.* 2,080.50 1st+2nd FL

Rental Area(Net Rent per month (NRM) 108,052.93

 Government Of Nepal
National Reconstruction Authority
District Level Programme Implementaion Unit
Grant Management and Local Infrastructure
Bhaktapur
Valuation of Building for Rent

Name Of Owner :- Pradip Sharma

Address: Lokanthali, Madhyapur Municipality -1
Name of office for Rent:- Nepal Oil Corporation Limited(Information Technology Project Office,Bhaktapur)

*BUILDING* No Length Breadth Area Unit Rate NRs. Amount NRs.

Structure Type :-Frame Area

Structure/Load Bearing structure

Basement 1.00 2444.75 sq.ft

GF 1.00 1909.19 sq.ft

1st 1.00 2165.04 sq.ft

2nd 1.00 2165.04 sq.ft

3rd 1.00 2165.04 sq.ft

4th 1.00 2165.04 sq.ft

Top 1.00 543.15 sq ft.

13557.25 sq ft. 3029.44 41070821.21

Total Valuation of Building Total 13557.25 sq ft. 41070821.21

*Land Plot No.162,163,164

*Land Area - (1-1-0-0.346)541.2 sqm

Built-up area (Rental only) 2444.75 sq ft. 7358.83 17,990,499.64

Non built-up area 1662.146 sq ft. 7358.83 12,231,449.85

Cost of Building at present 41,070,821.21

Scrap Value @ 10% (S) 4,107,082.12
Life in Years (n) 75.00
Number of years Buiding was built (N ) 6.00
Annual Depreciation of building (D)=(C-S)/n 492,849.85
Book Value of Building (BV)=Original Cost-N*D 38,113,722.08
Land Value (LVbuilt-up) 17,990,499.64
Total Value of Building with builtup area (TVb) 56,104,221.73
Total Value of Land (TVnon-builtup) 12,231,449.85
Rate of Return Per Annum (RRb)( %)for Bulding 10.00
Rate of Return Per Annum (RRL)( %)for Land 5.00
Net Return Per Annum (NRYb) =TVb*RRb/100 5,610,422.17
Net Return Per Annum (NRYL) for land=TVL*RRL/100 611,572.49
Net Return Per Annum (NRY) for Land and building = NRY b+NRYL 6,221,994.67

Net Rent per month (NRM) = NRY/12 518,499.56

Net Rent per sq.ft. per month (NRM) 38.25

Rental Area=Sq.Ft.* 4,330.08

Rental Area(Net Rent per month (NRM) 165,604.72
FY:- 077/78
Date:2077/6/6

Remarks

Rate based on Bkt District

Rate FY 77/78,'B' class bldg.

@2518560 per
anna(79200per Sq.m)

Straight Line Method

1st+2nd FL
 g]kfn ;/sf/
राष्ट्रिय पन
ु निर्माण प्राधिकरण

-अनुदान व्यवस्थापन तथा स्थानिय पुर्वाधार_

lhNnf cfof]hgf sfof{Gjog O{sfO{ -DLPIU_

eQmk'/
घरहरुको तुलनात्मक सूची आ.ब: ०७७/०७८
घर भाडा लिने कार्यालयको नाम- नेपाल आयल निगम लिमिटेड (सूचना प्रविधि परियोजना कार्यालय, भक्तपुर) मिति :२०७७/६/६

दुई तलाको प्राबिधिक मूल्याकन (दुई

घरधनी प्रस्तावित क्षेत्रफल(ब.फि) प्रस्तावित मासिक भाडा बेसमेन्ट तथा बाह्य
क्षेत्रफल(ब.फि) तलाको)
क्र.स पार्कि ङ आवश्यक शौचालय
१ प्रदिप शर्मा ६००० ३५०००० ४३३०.०८ १,६५,६०४.७२ छ नभएको
२ जय राम खड्का ४२८२.५ ५००००० २०८०.५ १,०८,०५२.९३ छैन नभएको
३ नर माया अधिकारी ४१९०.७८ ४७५००० १५८२.५१ ४७६१६.९९ छैन नभएको