Uff]bfj/L gu/kfnLsf म.ले.प.

फारम नं: ५०१

सािबकको फाराम नं:
gu/sfo{kfnLsfsf] sfof{no
ah|j/fxL nlntk"/
बागमती देश , g]kfn

नमाण कायको लागत अनम

ु ान
50.50 k|ltzt hg;xefuLtf
काय म / योजनाको नाम e\mofn'G6f/ Rofg kf6L नमाण आ थक वषः 2080÷81
काया वयन हुने थलः uf]bfj/L g=kf= !) बजेट 2000000
स प न हुने अनम
ु ा नत अव धः बजेट उप शीषक नः

काम/सेवाको ववरण मापनको आयाम* अनुमा नत दरको

.सं. एकाइ दर प रमाण ज मा लगत
आइटम सं या ल बाइ चौडाइ उचाइ ोत

1 g/d k s
| f/sf] Sn] / l;N6L df 6f]df ;j} lsl;dsf]
vGg] sfd
For Isolated Foundation
For Isolated Foundation, F1 4 1.68 1.68 1.68 18.97
For Foundation Beam
Along Grid A, B 2 4.27 0.50 1.20 5.12
Along Grid 1 ,2 2 4.27 0.50 1.20 5.12

for bathroom and toilet 1 13.41 1.00 0.90 12.07

foundation of gate 1 1.00 1.00 1.00 1.00

cum 648.90 42.28 27,435.49 uf]gkf b//]6

2
husf] vf8ndf 9'+uf eg]{ / n]en ug]{ sfddf
For Isolated Foundation
For Isolated Foundation, F1 4 1.5 1.5 0.10 0.90
For lower tie beam
 Along Grid A, B 2 4.27 0.23 0.10 0.20
Along Grid 1 ,2 2 4.27 0.23 0.10 0.20

around chihan 1 24.38 1.50 0.10 3.66

At plinth level of ghat 1 4.27 4.27 0.10 1.82
At foundation of bathroom 1.00 12.80 1.00 0.10 1.28
at plinth of bathroom 1.00 4.27 1.68 0.10 0.72
foundation of gate 1 1.00 1.00 0.10 0.10
cum 4,609.87 8.88 40,935.65 uf]gkf b//]6

3 ;'k/ :6«Sr/, 8]s :n]a ljdx?df l;d]G6 s+lqm6 ug]{

sfd -!M!.%M#_
Foundation
Isolated footing
Rectangular Base
For Isolated Foundation, F1 4 1.68 1.68 0.23 2.60

Inclined Part
For Isolated Foundation, F1 4 1.68 Avg. Area 0.36 2.42

Beam
Tie beam at foundation (230x230)
Along Grid A, B 2 4.27 0.23 0.23 0.45
Along Grid 1 ,2 2 4.27 0.23 0.23 0.45

Tie beam at plinth level (230x230)

Along Grid A, B 2 4.27 0.23 0.23 0.45
Along Grid 1 ,2 2 4.27 0.23 0.23 0.45
beam at FIRST FLOOR level (230x230)
Along Grid A, B 2 4.27 0.23 0.23 0.45
Along Grid 1 ,2 2 4.27 0.23 0.23 0.45
beam at top 2 1.83 1.83 0.13 0.87
Column
Below Plinth Level
columns C1 (305x305) 4 0.30 0.30 1.22 0.44
Ground floor plan
 columns C1 (305x305) 4 0.30 0.30 2.74 0.99
Slab 1 5.49 5.49 0.13 3.92
at top 4 0.23 0.23 0.76 0.16
slab at bathrrom 1 5.49 3.05 0.13 2.18
beam at plinth of bathroom 1 12.50 0.23 0.23 0.66
beam a ttop of bathroom 1 12.50 0.23 0.23 0.66
foundation for column of gate 2 1.00 1.00 0.30 0.60
column for gate 2 0.23 0.23 3.05 0.32
beam for gate 1 2.44 0.23 0.23 0.13
cum 16,916.24 18.65 315,487.88 uf]gkf b//]6

4 hu leQf kvf{ndf l;d]G6 s+lqm6 ug]{ sfd -

lk=;L=;L= !M@M$_
At the plinth level 1 4.26725189 4.27 0.1 1.82
at plinth of bathroom 1 4.27 1.68 0.1 0.72
lintel band and sill band of bathroom 1 12.50 0.23 0.08 0.23
at foundation of bathroom 1 12.50 0.90 0.1 1.13
around chihan 1 24.38 1.50 0.1 3.66

cum 13,274.31 7.56 100,353.78 uf]gkf b//]6

5 Providing and fixing in position Fe 500 steel

reinforcement of various diameter confirming to
relevant IS code in R .C.C. works including
straightening, cutting, bending, binding with 20 SWG
annealed wire for tying the reinforcement bars at each
junctions
Foundation F1
12mm dia bar 150mmc/c spacing 12 80 0.89 1.52 108.22

Columns
Column C1
vertical 16mm dia bar 16 16 1.58 5.18 130.95
vertical 12mm dia bar 12 16 0.89 5.18 73.76

stirrups of 8mm dia upto plinth level at 4" spacing 8 40.000 0.40 1.57 25.12
stirrups of 8mm dia above plinth level at 5"
spacing 8 77 0.40 1.57 48.36
foundation beam
Along Grid 1 ,2
main bar 12 6 0.89 4.57 24.40
main bar 12 6 0.89 4.57 24.40
stirrups 8 73 0.40 0.76 22.19
beam at FIRST FLOOR level (230x230)
main bar 12 6 0.89 4.57 24.40
main bar 12 6 0.89 4.57 24.40
stirrups 8 73 0.40 0.76 22.19

Tie beam at plinth

Along Grid 1 ,2
main bar 12 6 0.89 4.57 24.40
main bar 12 6 0.89 4.57 24.40
stirrups 8 73 0.40 0.76 22.19

beam at FIRST FLOOR level (230x230)

main bar 12 6 0.89 4.57 24.40
main bar 12 6 0.89 4.57 24.40
stirrups 8 73 0.40 0.76 22.19

Tie beam at first floor level

Along Grid 1 ,2
main bar 12 6 0.89 4.57 24.40
main bar 12 6 0.89 4.57 24.40
stirrups 8 73 0.40 0.76 22.19

beam at FIRST FLOOR level (230x230)

main bar 12 6 0.89 4.57 24.40
main bar 12 6 0.89 4.57 24.40
stirrups 8 73 0.40 0.76 22.19
secondary beam
main bar 12 12 0.89 4.57 48.81
main bar 12 12 0.89 4.57 48.81
stirrups 8 73 0.40 0.76 22.19
 beam at top
main bar 12 12 0.89 1.50 16.02
main bar 12 12 0.89 1.50 16.02
stirrups 8 24 0.40 0.76 7.30

slab
main bar 8mm dia bar at 6" c/c spacing 8 10 0.40 12.19 48.76
Distribution bar 8mm dia bar at 6" c/c spacing 8 81 0.40 1.50 48.60
slab at top
main bar 8mm dia bar at 6" c/c spacing 8 10 0.4 1.5 48.76
Distribution bar 8mm dia bar at 6" c/c spacing 8 10 0.4 1.5 48.6
for bathroom
plinth beam
main bar 12 12 0.89 14.17 151.34
main bar 12 12 0.89 14.17 151.34
stirrups 8 10 0.40 0.76 3.04
beam at top
main bar 12 12 0.89 14.17 151.34
main bar 12 12 0.89 14.17 151.34
stirrups 8 227 0.40 0.76 69.01

slab
main bar 8mm dia bar at 6" c/c spacing 8 20 0.40 5.49 43.92
Distribution bar 8mm dia bar at 6" c/c spacing 8 37 0.40 3.05 45.14
slab at top
main bar 8mm dia bar at 6" c/c spacing 8 20 0.4 1.5 43.92
Distribution bar 8mm dia bar at 6" c/c spacing 8 10 0.4 3.05 45.14
column of gate
vertical 12mm dia bar 12 12 0.89 3.35 35.78
stirrups of 8mm dia above plinth level at 5"
spacing 8 107 0.40 1.57 67.20
beam at top
main bar 12 6 0.89 2.44 13.03

stirrups 8 39 0.40 0.76 11.86

 tonne 130,997.50 2.15 281,644.63 uf]gkf b//]6

6 sf7df kmdf{ agfpg] sfd

Foundation
Isolated footing
For Isolated Foundation, F1 4 6.72 0.23 6.18
Beam

Tie beam at plinth level (230x230)

Along Grid A, B 2 4.27 0.6 5.12
Along Grid 1 ,2 2 4.27 0.6 5.12
First floor level
Main beam(230x230)
Along Grid A, B 2 4.27 0.69 5.89
Along Grid 1 ,2 2 4.27 0.69 5.89

Slab 1 5.49 5.49 30.14

slab of bath room 1 3.05 6.10 18.61

Column
Below Plinth Level
columns C1 (305x305) 4 1.22 1.22 5.95
Ground floor plan 0.00
columns C1 (305x305) 4 1.22 2.74 13.37

sqm 635.66 96.27 61,194.99 uf]gkf b//]6

7 e'O{+tNnfdf lrDgL e§fsf] O{+6fsf] uf/f] l;d]G6

d;nf -!M^_ df
Along Grid A, B 2 4.27 0.23 0.9 1.77
Along Grid 1 ,2 2 4.27 0.23 0.9 1.77
for bathrrom and toilet 1 14.17 0.23 3.35 10.92
cum 14,545.91 14.46 210,333.86 uf]gkf b//]6
 kf]/l;lng Un]H8 6fO{n(Ordinary floor and Wall
Tile-as per approved standard of manufactured
8 country) !M$ l;d]G6 afn'jfdf 5fKg] sfd .
2 2.13 1.68 7.16
2 7.62 1.83 27.89
sqm 2,775.21 35.05 97,271.11 uf]gkf b//]6

9 MS angle
50*50*3mm for poles 170 1.98 2.3 774.18
40*40*3 mm for horizontal support 2 340.00 1.798 1222.64
kg 145.00 1996.82 289,538.90 uf]gkf b//]6

Fabrication of chain link mesh of size-

10 3"*3" 10 gauge
1 340 1.37 465.80
sqm 501.00 465.80 233,365.80 uf]gkf b//]6

11 १६ गेज पाता बता क पाउ ड वाल को गेट बनाई

जडन गन (50mm x 50mm x5mm) को े म
समेत
1 7.00 8.00 56.00
sqft 772.00 56.00 43,232.00 uf]gkf b//]6

12 cu|fv sf7sf] rf}s; agfO hf]8\g] sfd

door D1 2 4.42 0.076 0.1 0.07
WINDOW W2 2 2.74 0.076 0.1 0.04
cum 278,439.02 0.11 30,628.29 uf]gkf b//]6
13 Supplying and fitting Ready made Teak wood
Doors,ordinary (Seasoned and Poisoned treated
,one side teak) with all neccessary hardware all
complete.
2 0.76 1.98 1.50
sqft 5,465.62 1.50 8,198.43 uf]gkf b//]6

14 #* X &% dL=dL=lr/fg ;fn sf7sf] k|m]d agfO{

$ dL=dL= P]gf vfkf agfO{ h8fg ug]{ .

2 0.76 0.61 0.46

sqft 10,382.47 0.46 4,775.94 uf]gkf b//]6

15 electric works
1 mm wire coil 1071 1.00 1,071.00
1.5 mm wire coil 1713 1.00 1,713.00
2.5 mm wire coil 2517 1.00 2,517.00
3x3 box nos 45 1.00 45.00
DB box pvc 10 gang nos 3135 1.00 3,135.00
PANEL LIGHT 6W RD CONCEAL PANEL LIGHT
(WW/WH) nos 825 4.00 3,300.00
3x5 10 gang switch nos 800 1.00 800.00
3x5 8 gang switch nos 655 1.00 655.00
power socket nos 325 2.00 650.00
16 A DP nos 650 1.00 650.00
16 A SP nos 240 1.00 240.00

16 sanitary works
commode nos 1071 1.00 1,071.00
angle valve nos 1713 1.00 1,713.00
Basin nos 2517 1.00 2,517.00
mirror nos 45 1.00 45.00
soap case nos 3135 1.00 3,135.00
flexible pipe nos 825 1.00 825.00
PVC 4" pipe nos 800 4.00 3,200.00
PVC 2.5" pipe nos 655 3.00 1,965.00
 PVC 2.5" elbow nos 325 2.00 650.00
PVC 2.5"e45 nos 650 1.00 650.00
PVC 2.5" door tee nos 240 1.00 240.00
PVC 2.5" tee nos 240 1.00 240.00
17 Lab report PS 20000.00
18 Information Board LS 1.00 2500.00 2500.00

19 VAT Calculation
cement for 1:2:4 concrete 8.88 0.32 14000.00 0.13 5,171.71
cement for M20 concrete 7.56 0.35 14000.00 0.13 4,815.72
Reinforcement bar 2.15 1.1 99750.00 0.13 30,668.14
Sand for 1:2:4 concrete 8.88 0.45 3104.64 0.13 1,612.80
Sand for M20 concrete 7.56 0.45 3104.64 0.13 1,373.06
Aggregate for 1:2:4 concrete -
40mm 7.56 0.52 2963.52 0.13 1,514.52
20mm 7.56 0.22 3175.20 0.13 686.53
10mm 7.56 0.11 2998.80 0.13 324.19
Aggregate for M20 concrete 7.56
20mm 7.56 0.57 3175.20 0.13 1,778.73
10mm 7.56 0.29 2998.80 0.13 854.69
cement for brickworks 14.46 0.07 14000.00 0.13 1,842.20
sand for brickworks 14.46 0.30 3104.64 0.13 1,750.83
brick for brickworks 14.46 560.00 15.43 0.13 16,242.98
tiles for tile works 35.05 1.10 613.32 0.13 3,074.05
MS angle 1996.82 1.00 93.00 0.13 24,141.55
Fabrication of chain link mesh of size-3"*3" 10 gauge
1.00
465.80 501.00 0.13 30,337.55
gate 56.00 1.00 772.00 0.13 5,620.16
stone for stone soling works 8.88 1.1 2716.56 0.13 3,449.60
electrical goods 2,112.63
sanitary works 1,920.88
cu|fv sf7sf] rf}s; 0.11 1.1 211150.80 0.13 1,781.65
ready made Teak wood Door 1.50 1 2012.12 0.13 1,558.96
woood for window 0.46 0.02 211150.80 0.13 1,231.75

Sub Total 1,941,788.63

Contingency @3% 30,000.00
 Maintance Fund @3% 30,000.00
Users Contribution 1,001,788.63
Muncipality Contribution 940,000.00
Total 2,001,788.63

तयार गनः जाँच गनः वीकृत गनः

ह ता रः ह ता रः ह ता रः
नामः नामः नामः
पदः पदः पदः
म तः म तः म तः