Вы находитесь на странице: 1из 5

1 of 5

Client :- Jackpot Gaming Centre (P) Ltd. Project:- Jackpot Gaming Centre Location :- Nepalgunj Consultant: Architect's Studio (P) Ltd.

ABSTRACT OF COST

Item

Description of Works

     

Rate

Amount

 

No.

 

Unit

Quantity

(NPR)

(NPR)

Remarks

A

Civil Works

         

1

Earth work.

         

1.1

Site clearence works: Clearing the site with cutting grass, levelling humps, uprootings and clearing surface grass upto 15 cms and disposing in specified places all complete as per instructions of site engineer

Sft

2,695.59

8.00

21,564.72

 

1.2

Earthwork in excavation of foundation in Boulder mix

         

soil up to size 30 cms, complete

lead 10m and lift

2.0

m all

Cft

4,453.42

20.00

89,068.37

1.3

Earth work in filling in foundation, floors etc in 15 cms layers and compaction by water spray all complete

Cft

6,951.14

15.00

104,267.03

 

1.4

Soling Works: First class brick soling (flat) with sand compaction in foundations, floors etc all complete

Sft

3,446.34

130.00

448,024.20

 

2

Concrete Works

         

2.1

Plain cement concret PCC(1:3:6) in foundation, floors etc. with cement, sand and crussed aggregate of 10 mm to 38mm gauge including mixing with mixture machine & compaction by vibrator, laying in line & level with curing all type of works complete as per specifications & instructions

Cft

861.59

410.00

353,249.85

 

2.2

RCC work: RCC work in PCC (1:1.5:3) in foundation, floors, columns, beams, slabs etc. with cement,sand and crussed aggregate of 10 mm to 38mm gauge including mixing with mixture machine & compaction by vibrator, laying in line & level with curing all type of works complete as per specifications & instructions

Cft

839.26

550.00

461,591.87

 

3

Tor /TMT Reinforcement work for R.C.C work including supply, straighting, cutting, bending, binding and laying of different diameter steel rod in all types of R.C.C work as per design ,drawing ,specification and instruction all complete work

Kg

2,800.30

120.00

336,036.12

 

4

Form work for Foundation, beams, column, slab etc. all types of concrete with 19 mm plyboard with steel props centering & shuttering including promping wedging, scafolding, proping, stagging inclusive of utilization till the support is fully unyielding net as per design ,drawing specification and instruction

Sft

1,313.39

75.00

98,504.30

 

5

First class local chimney made exposed fair face brick wall work in cement sand mortar (1:4) superstructure in perfect line and level including wetting the brick, packing the joints and curing all types of works as per specification and instruction by Engineer (fair faced brick work)

         

5.1

Brick work 9" th ( c:s 1:6 )

Cft

3,278.40

450.00

1,475,280.95

 

5.2

Brick work 4" th ( c:s 1:4 )

Sft

156.50

310.00

48,515.00

 

6

12.5 / 20 mm thick (1:4) c/s plaster work on floors, walls etc. with proper curing all complete

         

6.1

Plaster work External ( c:s 1:4)

 

Sft

4,808.32

60.00

288,499.38

 

6.2

Plaster work Internal ( c:s 1:4)

 

Sft

5,121.32

50.00

256,066.15

 

7

Wood Works.

         

7.1

Supplying and fixing ready made solid core panel shutter for doors, 32mm thick with necessary tower bolts, hinges, handle, screws, locking set all compete work as per specification and instructions (Frame less door shutter works)

Sft

122.50

800.00

98,000.00

 

7.2

Supplying and fixing ready made UPVC frame for windows, 6 mm thick Double layer glass with necessary tower bolts, hinges, handle, screws, locking set all compete work as per specification and instructions

Sft

100.00

1,200.00

120,000.00

 

2 of 5

Client :- Jackpot Gaming Centre (P) Ltd. Project:- Jackpot Gaming Centre Location :- Nepalgunj Consultant: Architect's Studio (P) Ltd.

ABSTRACT OF COST

Item

 

Description of Works

     

Rate

Amount

 

No.

 

Unit

Quantity

(NPR)

(NPR)

Remarks

7.3

Supplying & fixing Structure glazing with laminated safety glass 10 mm thick all complete (Toughened glass)

Sft

100.00

3,300.00

330,000.00

 

8

Flooring works.

           

8.1

Supplying and fixing Ceramic glazed tiles (2'x2', 1'x1'6") in floors, walls etc.on toilets 1:4 c/s mortar all complete

Sft

1,058.91

350.00

370,616.75

Base Rate-150-175

8.2

Supplying and fixing 13 mm thick Granite on 20 mm thick c/s mortar (1:4) on staircase, steps, floors, walls etc. with cutting, grooving, rubbing, washing with oxalic acid and wax polish etc. all complete

Sft

300.00

600.00

180,000.00

Base Rate-450

8.3

Carpet Works.

 

Sft

2,465.59

300.00

739,677.00

 

8.4

IPS

Flooring

works.(n

3mm

thick

fine

cement

         

smoothening works)

 

Sft

2,465.59

70.00

172,591.30

9

Painting works.

           

9.1

Supplying and applying two coats of plastic emulsion paint with primar base with good finishing as per instructions and specifications all complete (inner suface)

Sft

8,819.71

22.00

194,033.58

 

9.2

Supplying and applying weather proof Apex paint two coat with astar with good finishing as per instructions and specifications all complete (Exterior surfaces)

Sft

4,808.32

28.00

134,633.05

 

9.3

Supplying and applying 2mm thick plain white putty plaster on walls, ceilings etc. in perfect line and level as per instructions and specifications all complete

Sft

13,628.03

15.00

204,420.47

 

10

Supplying and fitting Designed Gypsum Board False Ceiling on iron angle frame (design approved by project engineer) all complete

Sft

9,245.96

110.00

1,017,055.88

 

11

Structural Steel for Truss

           

12

Supply and Fabrications & Installation of Mild Steel Roof Truss for Two coat red oxide with all required weld, bolts and screws as per specification and instruction of the consultant.

kgs

4,000.00

130.00

520,000.00

 

13

Supply and Fabrications & Installation of Mild Steel Metal post and framing with Two coat red oxide with all required weld, bolts and screws as per specification and instruction of the consultant.

kgs

2,800.00

140.00

392,000.00

 

14

Water proofing of wall and sunken slab with injection grouting and water proofing chemical coating (approved quality) including protective layer of (1:4) cement sand mortar of required thickness at site as per specification and instruction of the Consultant.

Sft

161.19

130.00

20,954.70

 

15

Supply and Fixing of ACP board with required supporting GI channels to hold the board on its perfect position as per the instruction of Site engineer and specification given

Sft

300.00

375.00

112,500.00

 

16

Supplying and fixing of CGI roofing sheet for water tight roofing works supported by metal trusswith necessary tower bolts, hinges, handle, screws, locking set all compete work as per specification and instructions of site engineer

Sft

3,000.00

80.00

240,000.00

 

17

CGI Roof gutter Works : Supplying, erection and fabrication of Metal Roof truss gutter works (including red oxide paint two coat and fill the hole with silicon) with all necessary anchorbolts, nuts, tower bolts, including purlin in correct position and location specified as in drawing and detailings as per site engineer

Rft

100.00

400.00

40,000.00

 

18

Sound & Heat insulation works.

           

19

Supplying and fixing of special fininshing sound & heat insulation system at ceiling, floor and walls as per instructions and specifications all complete as per site engineer

Sft

6,500.00

120.00

780,000.00

 

B

Interior works at Gaming pit and Offices

       

-

 

3 of 5

Client :- Jackpot Gaming Centre (P) Ltd. Project:- Jackpot Gaming Centre Location :- Nepalgunj Consultant: Architect's Studio (P) Ltd.

ABSTRACT OF COST

Item

Description of Works

   

Rate

Amount

 

No.

Unit

Quantity

(NPR)

(NPR)

Remarks

20

Wardrobe : Provide and istall in position wardrobe of size according to design and drawings with all veneer finishing all outer surface and formica in all inner surface with all necessary fittings. Material to be used: century veneer and century formica, green ply board, hafele fittings,i.e. latches, soft close door lock.

     

-

 

21

Directors room

sft

50.00

2,100.00

105,000.00

 

22

staff offices

sft

30.00

2,100.00

63,000.00

 

23

Account room wardrobe

sft

30.00

2,100.00

63,000.00

 

24

Bar Counter : Provide and istall in position bar Counter of size as per site according to design and drawings with all veneer finishing all outer surface and formica in all inner surface with all necessary fittings. Material to be used: century veneer and century formica, green ply board, hafele fittings if any,i.e. latches, soft close door lock.

sft

40.00

3,500.00

140,000.00

 

25

Bar CAbinet : Provide and istall in position bar Cabinet of size as per site according to design and drawings with all veneer finishing all outer surface and formica in all inner surface with all necessary fittings. Material to be used: century veneer and century formica, green ply board, hafele fittings if any,i.e. latches, soft close door lock.

sft

70.00

1,500.00

105,000.00

 

26

Buffet counter Granite top: Provide and istall in position Buffet counter of size as per site according to design and drawings with all Granite finishing all top surface and formica in all inner surface with shelf of cutlarys all necessary fittings. Material to be used:

sft

60.00

2,100.00

126,000.00

 

century veneer and century formica, green ply board, hafele fittings if any,i.e. latches, soft close door lock.

27

Sofa Set at different location

Per seat

12.00

13,000.00

156,000.00

 

28

Wallpaper: supply and apply of readymade wallpaper of approved sample by consultat as specified area with proper lamination as per site engineer

Sft

3,500.00

80.00

280,000.00

 

29

Wall Panelling works : Provide and istall in position Wall panelling of size as per site and 4" thick according to design and drawings with all veneer finishing all outer surfacewith all necessary fittings. Material to be used:

sq.ft.

2,000.00

850.00

1,700,000.00

 

century veneer and century formica, green ply board, hafele fittings,i.e. latches

30

Wall Panelling works : Provide and istall in position Wall panelling of size as per site and 4" thick according to design and drawings with all formica finishing all outer surfacewith all necessary fittings. Material to be used:

Sft

1,200.00

675.00

810,000.00

 

century veneer and century formica, green ply board, hafele fittings,i.e. latches

31

Staff changing Wooden Locker : Provide and istall in position Wooden locker of size as per site and k according to design and drawings with all formica finishing all outer surfacewith all necessary fittings. Material to be used: century veneer and century formica, green ply board, hafele fittings,i.e. latches

Sft

108.00

1,600.00

172,800.00

 

32

3D Wall Panelling works (ready made china) :

         

Provide and istall in position 3D Wall panelling of size as per site and according to design and drawings with all necessary finishing etc.

Sft

400.00

700.00

280,000.00

33

Back drop Stage design with curtain, linen and wood combination as per final interior stage design and instruction of consultant engineer

Sft

300.00

1,200.00

360,000.00

 

34

Bar chair

Per seat

2.00

8,000.00

16,000.00

 

4 of 5

Client :- Jackpot Gaming Centre (P) Ltd. Project:- Jackpot Gaming Centre Location :- Nepalgunj Consultant: Architect's Studio (P) Ltd.

ABSTRACT OF COST

Item

Description of Works

   

Rate

Amount

 

No.

Unit

Quantity

(NPR)

(NPR)

Remarks

35

Resturant chair dining

Per seat

16.00

5,000.00

80,000.00

 

36

Resturant dining table

No

4.00

10,000.00

40,000.00

 

37

Pit manager guest chair

Per seat

2.00

5,000.00

10,000.00

 

38

Pit manager chair

Per seat

1.00

8,000.00

8,000.00

 

39

Pit manager Table

Sft

20.00

1,900.00

38,000.00

 

40

Account room guest chair

Nos

2.00

6,000.00

12,000.00

 

41

Account head chair

Nos

1.00

7,000.00

7,000.00

 

42

Account room Table

Sft

20.00

1,500.00

30,000.00

 

43

Cash Counter Cabinet : Provide and istall in position Cash Cabinet of size as per site according to design and drawings with all veneer finishing all outer surface and formica in all inner surface with all necessary fittings. Material to be used: century veneer and century formica, green ply board, hafele fittings if any,i.e. latches, soft close door lock.

sft

40.00

2,100.00

84,000.00

 

44

Cash counter chair

Nos

1.00

7,000.00

7,000.00

 

45

Cash counter guest chair

Nos

2.00

5,000.00

10,000.00

 

46

Cash counter Table

Sft

10.00

1,800.00

18,000.00

 

47

Driver and guard room chair

Nos

5.00

4,000.00

20,000.00

 

48

Marketing room guest chair

Nos

4.00

5,000.00

20,000.00

 

49

Marketing room staff chair

Nos

2.00

5,000.00

10,000.00

 

50

Marketing room staff table

Sft

2.00

1,500.00

3,000.00

 

51

Reception counter Wooden Granite top: Provide and istall in position receptin counter of size as per site according to design and drawings with all Granite finishing all top surface and formica in all inner surface with shelf of cutlarys all necessary fittings. Material to be used: century veneer and century formica, green ply board, hafele fittings if any,i.e. latches, soft close door lock.

sft

50.00

3,500.00

175,000.00

 

52

Reception chair

Nos

2.00

5,000.00

10,000.00

 

53

Pooja CAbinet : Provide and istall in position Pooja Cabinet of size as per site according to design and drawings with all veneer finishing all outer surface and formica in all inner surface with all necessary fittings. Material to be used: century veneer and century formica, green ply board, hafele fittings if any,i.e. latches, soft close door lock.

LS

 

50,000.00

50,000.00

 

54

Chair Executive director

Nos

4.00

12,000.00

48,000.00

 

55

Guest chair

Nos

8.00

5,000.00

40,000.00

 

56

Staff rest chair

Nos

4.00

4,000.00

16,000.00

 

57

Directors room Table

Sft

40.00

1,800.00

72,000.00

 

58

Staff table

Sft

20.00

1,500.00

30,000.00

 

59

IT room table

Sft

20.00

1,500.00

30,000.00

 

60

IT room chair

Nos

4.00

5,000.00

20,000.00

 

61

Management office Table

Sft

20.00

1,500.00

30,000.00

 

62

Management office chair

Nos

6.00

5,000.00

30,000.00

 

63

IT room wall cabnet

Sft

40.00

2,100.00

84,000.00

 

64

VIP dining Table

Nos

2.00

12,000.00

24,000.00

 

65

Vip dining chair

Nos

8.00

5,000.00

40,000.00

 

66

Column Panelling works : Provide and istall in position decorative column panelling of size as per site and according to design and drawings with all formica finishing all outer surfacewith all necessary fittings. Material to be used: century veneer and century formica, green ply board, hafele fittings,i.e. latches

Sft

900.00

850.00

765,000.00

 

67

Logo design and Branding

LS

 

300,000.00

300,000.00

 

68

Water fall at reception side

LS

 

325,000.00

325,000.00

 

69

Metal staircase Outside

LS

 

25,000.00

25,000.00

 

70

Supply and fixing of Card sensor door at staircase front inside Gaming Pit

LS

 

100,000.00

100,000.00

 

71

Supply and fixing of Movement sensor door at entrance of Gaming Pit with all glass fittings necessary

LS

 

325,000.00

325,000.00

 

72

Outdoor LED Screeb for Gaming Advertisement

LS

 

500,000.00

500,000.00

 

5 of 5

Client :- Jackpot Gaming Centre (P) Ltd. Project:- Jackpot Gaming Centre Location :- Nepalgunj Consultant: Architect's Studio (P) Ltd.

ABSTRACT OF COST

Item

Description of Works

   

Rate

Amount

 

No.

Unit

Quantity

(NPR)

(NPR)

Remarks

73

Cash Count Vault (Shelf Godrej)

LS

 

50,000.00

50,000.00

 

74

IT works (CCTV,Ethernet/Wifi, Server etc.)

LS

 

1,200,000.00

1,200,000.00

 

75

HVAC Works (VRF system)

LS

 

5,500,000.00

5,500,000.00

 

76

Kichen Stainless Steel works

LS

 

1,500,000.00

1,500,000.00

 
       

Total amount

25,709,950.66

 
   

Sanitary and plumbing work ( 8% civil of cost )

2,056,796.05

 
   

Electrical work ( 4% civil of cost )

2,570,995.07

 
       

Total amount

30,337,741.78