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
Unit Quantity Remarks
No. (NPR) (NPR)
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 Sft 2,695.59 8.00 21,564.72
complete as per instructions of site engineer

1.2 Earthwork in excavation of foundation in Boulder mix

soil up to size 30 cms, lead 10m and lift 2.0 m all Cft 4,453.42 20.00 89,068.37
complete
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 Cft 861.59 410.00 353,249.85
all type of works complete as per specifications &
instructions
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, Cft 839.26 550.00 461,591.87
laying in line & level with curing all type of works
complete as per specifications & instructions

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 Kg 2,800.30 120.00 336,036.12
as per design ,drawing ,specification and instruction all
complete work
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 Sft 1,313.39 75.00 98,504.30
the support is fully unyielding net as per design ,drawing
specification and instruction

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 Sft 122.50 800.00 98,000.00
specification and instructions (Frame less door shutter
works)
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 Sft 100.00 1,200.00 120,000.00
compete work as per specification and instructions
 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
Unit Quantity Remarks
No. (NPR) (NPR)
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 Sft 300.00 600.00 180,000.00
and wax polish etc. all complete 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 Sft 9,245.96 110.00 1,017,055.88
engineer) all complete
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 kgs 4,000.00 130.00 520,000.00
the consultant.
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 kgs 2,800.00 140.00 392,000.00
instruction of the consultant.
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 Sft 161.19 130.00 20,954.70
and instruction of the Consultant.

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 Sft 300.00 375.00 112,500.00
specification given
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 Sft 3,000.00 80.00 240,000.00
all compete work as per specification and instructions of
site engineer
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, Rft 100.00 400.00 40,000.00
including purlin in correct position and location specified
as in drawing and detailings as per site engineer

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 Sft 6,500.00 120.00 780,000.00
engineer
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
Unit Quantity Remarks
No. (NPR) (NPR)
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 sft 40.00 3,500.00 140,000.00
used: century veneer and century formica, green ply
board, hafele fittings if any,i.e. latches, soft close door
lock.
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 sft 70.00 1,500.00 105,000.00
used: century veneer and century formica, green ply
board, hafele fittings if any,i.e. latches, soft close door
lock.
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 Sft 3,500.00 80.00 280,000.00
proper lamination as per site engineer
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. Sft 108.00 1,600.00 172,800.00
Material to be used: century veneer and century formica,
green ply board, hafele fittings,i.e. latches

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 Sft 400.00 700.00 280,000.00
necessary finishing etc.
33 Back drop Stage design with curtain, linen and wood
combination as per final interior stage design and Sft 300.00 1,200.00 360,000.00
instruction of consultant engineer
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
Unit Quantity Remarks
No. (NPR) (NPR)
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. sft 40.00 2,100.00 84,000.00
Material to be used: century veneer and century formica,
green ply board, hafele fittings if any,i.e. latches, soft
close door lock.
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 sft 50.00 3,500.00 175,000.00
used: century veneer and century formica, green ply
board, hafele fittings if any,i.e. latches, soft close door
lock.

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. LS 50,000.00 50,000.00
Material to be used: century veneer and century formica,
green ply board, hafele fittings if any,i.e. latches, soft
close door lock.
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. Sft 900.00 850.00 765,000.00
Material to be used: century veneer and century formica,
green ply board, hafele fittings,i.e. latches

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
Unit Quantity Remarks
No. (NPR) (NPR)
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