Super Area (Sq.ft appx) 5,747.00

1,930.00INR

# Package Unit Cost Amount

A Civil and Interior Works & Modular Work Station 1,100.00INR 6,321,700.00INR

B Electrical Works 230.00INR 1,321,810.00INR

C Conventional Fire alarm, CCTV &Access 80.00INR 459,760.00INR

D HVAC 235.00INR 1,350,545.00INR

E Carpet Works 90.00INR 517,230.00INR

H Chairs & Blinds 120.00INR 689,640.00INR

I IT WORKS 75.00INR 431,025.00INR

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

will be done by the client IT team

SUBTOTAL 1,930.00INR INR 11,091,710.00

TOTAL (A) 1,930.00INR 11,091,710.00INR

Inclusive of vat

Vat @8% 8.00% 887,336.80INR

Service Tax @4.95% 4.95% 549,039.65INR

Total Cost of the project (A+B+C) 11,979,046.80INR

EXCLUSIONS

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

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.

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

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

11. Office Equipments (photocopiers, Fax machines etc.) not included.

Chairs for-Workstation ,Reception,Cabin,Meeting Room, Café 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.

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

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

Makes considered - Status Carpet /MR CARPETS or equivalent

COST ESTIMATE FOR-|BCD Travel Office

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

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

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

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,

FRLS wiring and cabling, light fixtures, switches and sockets etc. as per design - Supply, Installation, Testing and commissioning complete.

General Specifications shall include - Wires (Polycab or equivalent), CBs (ABB or equivalent), switches/ sockets (Roma or equivalent), Light

fixtures (GE, Philips or equivalent ISO Make)

Scope includes Fire Alarm System, CCTVSystem for entire office,

Specifications shall include - FAS - Apollo/System Sensor or equivalent

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

Specifications shall include - Grade A material;AHU- Indian make. And Split A.C of Blue Star Make

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.