Super Area (Sq.ft appx) 5,063.00

1,285.00INR

# Package Unit Cost Amount

A Civil and Interior Works & Modular Work Station 775.00INR 3,923,825.00INR

B Electrical Works 120.00INR 607,560.00INR

C Conventional Fire alarm, CCTV &Access 10.00INR 50,630.00INR

D HVAC 90.00INR 455,670.00INR

E Carpet Works 100.00INR 506,300.00INR

G UPS -INR -INR

H Chairs & Blinds 120.00INR 607,560.00INR

I IT WORKS 70.00INR 354,410.00INR

It includes only cable pulling till the modular workstation , crimping and server up

will be done by the client IT team

J Design And Consultancy FEES Built in

SUBTOTAL 1,285.00INR INR 6,505,955.00

TOTAL (A) 1,285.00INR 6,505,955.00INR

Inclusive of vat

Vat @8% 8.00% 520,476.40INR

Service Tax @4.95% 4.95% 322,044.77INR

Total Cost of the project (A+B+C) 7,026,431.40INR

EXCLUSIONS

9. IT Active works and components (Switches, Server Racks etc.) not included.

10. Kitchen Equipment (Coffee machines, fridge, microwave etc.) not included

11. Office Equipment's (photocopiers, Fax machines etc.) not included.

12. AV equipment (Plasma, AV Conferencing, LCDs, projectors etc.) not included.

13. Cost of statutory approvals are not included in the above costing.

15.Any other cost such as Mathadi at site is not included it would be completely bare by client

3. Strengthening/ altering of the existing structure (base building) if required, is not included above.

4. Any modifications/ alterations or cost attached to damage over existing glass facade of the building has not been included.

5. New Construction/ furnishing/ repair of common areas/ toilets/ lifts etc. Have not been included.

6. Cost of DG Installation, connecting and commissioning has not been included

7. Only minor upgrades to existing base building (HS) electrical and HVAC works considered.

8. IN case provision of Floor Electrical panels is required, the same will be at additional cost.

Supply & Installation of carpet tiles as per design choice . Shall also include 5% attic stock. will only be calculated in the specific areas.

Not in our SCOPE OF Work

Chairs for-Workstation ,Reception,Cabin,Meeting Room, Caf furniture, etc. - Indian make

1. The above given costing is based on the Carpet Area

2. The above calculations are strictly based on assumptions and are likely to change as per the final detailed specifications.

COST ESTIMATE FOR-|BCD Travel Office

The below has been worked out for a corporate office Refurbishment requirement. (Grade 'B+' specifications)

Works include all civil works, false ceiling, flooring , false flooring only for IT Areas, partitions (with doors, glazing's etc.), graphics, films, blinds,

millworks storages & counters, Reception table, etc. as per design complete. Supply & Installation of Indian make modular furniture for

workstation, (3'x 2'x4' high - partition based), cabins(5x2), . JDS system

Finishing specifications shall include - Sound proof Solid partitions Soft board & Acrylic emulsion skin on partitions;

Works include from tap off point at floor level, includes floor level Electrical distribution panel further distribution thru PVC conduits, earth pits,

Scope includes repositioning Fire Alarm System, CCTVSystem for entire office,

Scope includes low side works (ducting, insulation, grilles and diffusers) for entire office area. Hi-wall split unit redundancy for UPS room.