International Society for Krishna Consciousness of Nepal

Budhanilkantha, Kathmandu
01-4373790
Detail Estimated sheet for Guest House (Rate as per set by Budhanilkantha Municipality 2076/77)
SN Description NO Length Breadth Height Quantity Unit Rate Amount Remarks
1 Site Clearance 1 9.50 10.50 99.75 sq.m. 30.00 2,992.50

2 Earthwork for excavation

Levelling of ground 1 9.50 10.50 0.33 33.25
For foundation 12 0.60 0.60 1.00 4.32
For Long Wall 3 8.84 0.33 0.33 2.95
For Short Wall 3 7.31 0.33 0.33 2.44
For Long Wall (Bathroom) 1 2.74 0.33 0.33 0.30
For Long Wall (Bathroom) 2 1.50 0.33 0.33 0.33
43.59 cu.m. 386.25 16,837.07

3 Vertical Post
MS Square hollow pile (4"x4"), 4mm thick 13 3.81 11.73 580.99 Ut. Wt.= 11.73 kg/m
580.99 kg 155.09 90,105.26
4 Truss Rafter
MS Square hollow pile (3"x3"), 3.2mm thick 2 55.63 7.01 779.93 kg 155.09 120,959.75 Ut. Wt.= 7.01 kg/m

5 Purlin
MS Square hollow pile (2"x2"), 2.9mm thick 2 48.63 4.07 395.85 kg 155.09 61,392.10 Ut. Wt.= 4.07 kg/m
2 57.91 4.07 471.39 kg 155.09 73,107.47 Ut. Wt.= 4.07 kg/m

6 Concrete (1:2:4) Pole Jam 12 0.60 0.60 0.91 3.93 cu.m. 13693.50 53,831.90

7 Earth Filling 1 8.84 7.31 0.17 10.77 cu.m. 601.68 6,480.13

 International Society for Krishna Consciousness of Nepal
Budhanilkantha, Kathmandu
01-4373790
Detail Estimated sheet for Guest House (Rate as per set by Budhanilkantha Municipality 2076/77)
UPVC PMMA Coating & Mesh Roofing
8 Sheet (3mm thick) 2 10.00 4.47 89.40 sq.m.
Provision for cut-waste 29.80 sq.m. Provision=1/3
119.20 sq.m. 2134.65 254,450.28
9 UPVC PMMA Ridge cover (3mm) thick 4 5.00 20.00 m 2577.30 51,546.00

10 Brick soling
For foundation 12 0.67 0.67 5.33
For rooms 1 9.67 8.00 77.33
82.67 sq.m. 980.66 81,067.89

11 Brickwork (1:4 Cement:Sand)

Exterior Partition 2 4.27 0.11 2.74 2.58 East+West
2 3.66 0.11 1.52 1.23 East+West
2 0.91 0.11 0.61 0.12 East+West
1 6.10 0.11 2.74 1.84 South
1 1.22 0.11 2.13 0.29 South
1 0.91 0.11 0.61 0.06 North
1 5.49 0.11 0.91 0.55 North
Interior Partition 1 5.49 0.11 2.74 1.66 Short Wall
3 0.91 0.11 0.61 0.18 Long+Short Wall
1 7.93 0.11 2.74 2.39 Long wall
Toilet/Bathroom 2 1.52 0.11 2.74 0.92 T. Short Wall
2 1.83 0.11 2.74 1.10 T. Long Wall
2 0.91 0.11 0.61 0.12 T. Long Wall
13.05 cu.m. 14775.51 192,769.43

12.5 mm thick plastering work in 1:4 c/s

12 mortar (Inside and Outside Building)
Exterior Partition 2 4.27 2.74 23.42 North+South
2 3.66 1.52 11.15 North+South
 International Society for Krishna Consciousness of Nepal
Budhanilkantha, Kathmandu
01-4373790
Detail Estimated sheet for Guest House (Rate as per set by Budhanilkantha Municipality 2076/77)
2 0.91 0.61 1.12 North+South
1 6.10 2.74 16.73 East
1 1.22 2.13 2.60 East
1 0.91 0.61 0.56 West
1 5.49 0.91 5.02 West
Interior Partition 2 5.49 2.74 30.12 Short Wall
6 0.91 0.61 3.35 Short Wall
2 7.93 2.74 43.50 Long Wall
Toilet/Bathroom 4 1.52 2.74 16.73 Long Wall
4 1.83 2.74 20.08 Long Wall
4 0.91 0.61 2.23 Long Wall
176.61 sq.m. 380.69 67,232.21

Aluminum window section in

size(101×45×1.5mm) fitted with 5mm clear
13 glass
2 2.74 1.83 10.03
4 1.83 1.22 8.93
2 0.61 0.61 0.74
19.70 sq.m. 5617.48 110,681.21

Readymade Wooden door, special (1 side

14 teak) 9 0.91 1.95 15.97
15.97 sq.m. 5882.30 93,943.27

50mm thick Cement Concrete Flooring

15 (1:2:4) 1 8.84 7.31 64.62 sq.m. 827.73 53,488.24

16 12.5mm thick MPL Board False ceiling 1 8.84 7.31 64.62 sq.m. 1054.00 68,109.90
 International Society for Krishna Consciousness of Nepal
Budhanilkantha, Kathmandu
01-4373790
Detail Estimated sheet for Guest House (Rate as per set by Budhanilkantha Municipality 2076/77)
17 Floor Parquetting 1 8.84 7.31 64.62
Reduction for toilet (1) 2.64 1.52 (4.01)
60.61 sq.m. 2367.00 143,458.19

Wall Panelling with commercial ply 19mm

Interior Walls 2 5.49 2.74 30.12
6 0.91 0.61 3.35
2 7.93 2.74 43.50
262.80 sq.m. 1151.32 302,565.42
Grand Total 1,845,018.22