13
Final Estimate Page 1 COST ESTIMATE FOR-| Eastern Shipping Carpet Area (Sq.ft ap 3,502.00 INR 2,200.63 # Package Unit Cost Amount A Civil and Interior Works INR 590.63 INR 2,068,387.00 B Electrical Works INR 310.00 INR 1,085,620.00 C Conventional Fire alarm, CCTV &Access INR 155.00 INR 542,810.00 D HVAC INR 365.00 INR 1,278,230.00 E Loose Furniture INR 20.00 INR 70,040.00 Includes sofas, side tables, soft boards and glass boards) F Modular Furniture INR 280.00 INR 980,560.00 Flooring INR 50.00 INR 175,100.00 Includes Wooden flooring, tile flooring with skirting G Carpet Works INR 200.00 INR 700,400.00 H Chairs INR 155.00 INR 542,810.00 Chairs for-Workstation ,Reception,Cabin,Meeting Room, Café furniture, etc. - Indian make I IT WORKS INR 75.00 INR 262,650.00 SUBTOTAL INR 2,201.00 INR 7,706,607.00 Inclusive of vat Vat @8% 8.00% INR 616,528.56 Service Tax @4.95% 4.95% INR 381,477.05 Total Cost of the project (A+B+C) INR 8,704,612.61 EXCLUSIONS 1. The above given costing is based on the Carpet Area 3. Strengthening/ altering of the existing structure (base building) if required, is not included above. 5. New Construction/ furnishing/ repair of common areas/ toilets/ lifts etc. Have not been included. 6. Cost of DG – Installation,UPS System 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. 12. AV equipment (Plasma, AV Conferencing, LCDs, projectors etc.) not included. 13. Cost of statutory approvals are not included in the above costing. 14.Design built included. 15.Any other cost such as Mathadi at site is not included it would be completely bare by client The below has been worked out for a corporate office set up finishing requirement. (Grade 'B+' specifications) Works include all civil works, false ceiling, partitions (with doors, glazing's etc.), graphics, films, blinds, Finishing specifications shall include - Sound proof Solid partitions & 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 Fire Alarm System, CCTVSystem & Acess for entire office, Specifications shall include - FAS - Apollo/System Sensor or equivalent Scope includes High & 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 Includes GM table, linear workstations, cockpit workstations, storages , meeting room tables etc) 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 It includes only cable pulling till the modular workstation , crimping and server up will be done by the client IT team detailed specifications. not been included.

Chakala BOQ Segregated_22032014

Embed Size (px)

DESCRIPTION

g

Citation preview

COST ESTIMATECOST ESTIMATE FOR-| Eastern ShippingThe below has been worked out for a corporate office set up finishing requirement. (Grade 'B+' specifications)Carpet Area (Sq.ft appx)3,502.00[$INR] 2,200.63#PackageUnit CostAmountACivil and Interior Works[$INR] 590.63[$INR] 2,068,387.00Works include all civil works, false ceiling, partitions (with doors, glazing's etc.), graphics, films, blinds, Finishing specifications shall include - Sound proof Solid partitions & Acrylic emulsion skin on partitions;BElectrical Works[$INR] 310.00[$INR] 1,085,620.00Works include from tap off point at floor level, includes floor level Electrical distribution panel further distribution thru PVC conduits, earth pits, FRLS wiring and cabling, light fixtures, switches and sockets etc. as per design - Supply, Installation, Testing and commissioning complete.General Specifications shall include - Wires (Polycab or equivalent), CBs (ABB or equivalent), switches/ sockets (Roma or equivalent), Light fixtures (GE, Philips or equivalent ISO Make)CConventional Fire alarm, CCTV &Access[$INR] 155.00[$INR] 542,810.00Scope includes Fire Alarm System, CCTVSystem & Acess for entire office, Specifications shall include - FAS - Apollo/System Sensor or equivalentDHVAC[$INR] 365.00[$INR] 1,278,230.00Scope includes High & low side works (ducting, insulation, grilles and diffusers) for entire office area. Hi-wall split unit redundancy for UPS room. Specifications shall include - Grade A material;AHU- Indian make. And Split A.C of Blue Star MakeELoose Furniture[$INR] 20.00[$INR] 70,040.00Includes sofas, side tables, soft boards and glass boards)FModular Furniture[$INR] 280.00[$INR] 980,560.00Includes GM table, linear workstations, cockpit workstations, storages , meeting room tables etc)Flooring[$INR] 50.00[$INR] 175,100.00Includes Wooden flooring, tile flooring with skirtingGCarpet Works[$INR] 200.00[$INR] 700,400.00Supply & Installation of carpet tiles as per design choice . Shall also include 5% attic stock. will only be calculated in the specific areas.Makes considered - Status Carpet /MR CARPETS or equivalentFModular Furniture0.0Supply & Installation of Indian make modular furniture for workstation, (3'x 2'x4' high - partition based), cabins(5x2), . JDS systemGUPS0.00.0Not in our SCOPE OF WorkHChairs[$INR] 155.00[$INR] 542,810.00Chairs for-Workstation ,Reception,Cabin,Meeting Room, Caf furniture, etc. - Indian makeIIT WORKS[$INR] 75.00[$INR] 262,650.00It includes only cable pulling till the modular workstation , crimping and server up will be done by the client IT teamJDesign And Consultancy FEESBuilt inSUBTOTAL[$INR] 2,201.00[$INR] 7,706,607.00Inclusive of vatVat @8%8.00%[$INR] 616,528.56Service Tax @4.95%4.95%[$INR] 381,477.05Total Cost of the project (A+B+C)[$INR] 8,704,612.61EXCLUSIONS1. The above given costing is based on the Carpet Area2. 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.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,UPS System connecting and commissioning has not been included7. 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 included11. Office Equipments (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.14.Design built included.15.Any other cost such as Mathadi at site is not included it would be completely bare by client

&LFinal EstimatePage &P

Civl and InteriorArea =3502(This area is including Terrace Area)(3036+466)NOSITEMLOCATIONSPECIFICATIONUNITQTYRATEAMOUNTTOTALCIVIL WORK1.00Pest Control21,012.001.01Pest control and Anti-termite treatmentAll office areaProviding Pest control and Anti-termite treatment by appointing a specialised agency as per the specifications mentioned by the Bureau of Indian Standards and Agencies specifications (whichever is higher), for General Civil, Plumbing,/ Drainage and timber/ Carpentry works, Gypsum related work, complete as directed. ( Mode of measurement to be on carpet-area of floor and not the area of surface treated.)sqft$3,502621,012.002.00Demolition & Dismantling91,470.002.01Breaking of wallwallsBreaking of existing wallsqft$1,5993047,970.002.02cleaning of debriesAll OverCleaning of DebriesLumsum$65,25031,500.002.03Removal of tilesreception area, cafremoval of existing tilessqft$4003012,000.003.00Masonry Work139,066.003.01100mm thick Siporex WallMaking of 100mm thick Siporex Block. With proper line and level ready to apply plaster/punning(POP/Gypplaster).sqft$63213887,216.003.02RCC lintelOver doors, right hand side windowProviding, laying, compacting RCC lintels of the following sizes cast in situ in 1:2:4 cement concrete with 4 nos of 8mm TOR steel reinforcement with stirrups including 12mm cover, necessary shuttering, curing, compacting, bending of steel reinforcement.3.03a) Size 100 x 100mmrft$11018520,350.003.04Waterproofing base coatToilet,Providing, supplying, mixing and applying two coats of acrylic polymer of, modified cement base, flexible water-proofing slurry to a thickness of 3mm over the bottom and sides of toilet and pantry slabs, including preparation of surface, finishing, curing etc. all complete as per manufacturer's specifications and as directed.sqft$1807012,600.003.05Brickbat cobaToiletsProviding & laying brick-bat coba - providing and laying water proofing treatment of 112 mm average thickness consisting of 12 mm thick layer in cement mortar 1:3 with water-proofing compound at the rate of one kg. per bag of cement as base.sqft$18010518,900.004.00Wall Preparation103,760.004.01Cement plasternew walls of toiletProviding internal cement plaster, 12mm thick in a single coat of 1:4 cement mortar to concrete and masonry surfaces in all positions including of hacking of RCC surfaces, preparing surface before applying plaster, proper curing, scaffolding etc complete.sqft$1,2804253,760.004.02POP punningOver new and existing wallsPunning with 12mm thick layer of super fine plaster of Paris (anhydrous gypsum) applied over selected existing plastered surface on walls and columns finished smooth, surface prepared by hacking and applying a coat of cement slurry if required including all incidentals etc. completesqft$2,0002550,000.005.00Flooring & Cladding93,750.005.01Ceramic tile dadoToilet and pantryProviding and cladding Ceramic Tiles for Dado of approved make and approved sample in pattern as per detailed drawings in cement paste. The rate should be inclusive of cleaning joints and grouting them with neat white cement paste with pigmented additives to match shade of the tile etc completesqft$75012593,750.006.00Skirting & Trims37,500.00Cost of Polished Granite Rs.110/sqft inclusive of delivery, Octroi,loading- Unloading at site and all taxes thereon.0.0021" width window sillwindowsProviding and fixing ganite window sill of 19mm thick polished granite slabs of approved shade, fixed with cement paste with araldite and hold fast joinery flushed with the finished surface of wall, inclusive of bull nosed edging on one side finished with mirror polished, inclusive of 6mm groove in the wall at the junction of granite & finished surface of wall etc complete.sqftCost of Polished Granite Rs.110/sqft inclusive of delivery, Octroi,loading- Unloading at site and all taxes thereon.6.01Twin granite slab frametoilets doorsProviding and fixing twin polished Granite slab frames (100mm wide each) of approved shade, with over-lap joint inclusive of all mitred joinery inclusive of all necessary joinery in Araldite and cement paste etc. All exposed surfaces & edges to be Chamfered polished and 6mm wide groove to be made in wall at the junction of granite & finished surface of wall Complete as directed.rft$10032532,500.00Cost of Polished Granite Rs.110/sqft inclusive of delivery, Octroi,loading- Unloading at site and all taxes thereon.6.02Wooden FrameAHU/storage Room and Server roomProviding and fixing wooden framenos$22,5005,000.007.00Counters44,850.007.01Hand Wash countertoilets,Providing and fixing 600mm wide Hand wash counter of polished granite slab top of approved shade laid on 25mm thick one side polished cuddupah with cement mortar in between, supported on 19mm thick both sides polished cudappah verticals or as directed, Provide 100mm high front facia of same shade granite. All exposed surfaces of platform to be finished in same granite slab Necessary cut-out for washbasin to be provide and all cut-out, exposed edges to be Champher with mirror polished.Cost of Polished Granite Rs.150/SftFor ONE Side Graninte Vertical Supportrft$101,95019,500.007.03Pantry counterPantryProviding and fixing 300mm wide Pantry counter of polished granite slab top of approved shade laid on 25mm thick one side polished cuddupah with cement mortar in between, supported on 19mm thick both sides polished cudappah verticals or as directed, Provide 100mm high front facia of same shade granite. All exposed surfaces of platform to be finished in same granite slab Necessary cut-out for washbasin to be provide and all cut-out, exposed edges to be Champher with mirror polished.Cost of Polished Granite Rs.150/Sftrft$131,95025,350.008.00False Ceiling311,254.008.01Gyp false ceilingDirectors cabin, Executive cabin, Reception, Some part of conference & PantryProviding and fixing Gypsum False Ceiling and vertical celing of India Gypsum make or equivalent sheets which includes G.I. Perimeter Channels of Non-IGL ready to apply paintsqft$3,06075229,500.008.02Modular False ceilingBoth the staff areas, All Toilets, Meeting room, some part of Pantry & ConferenceProviding and fixing Modular false ceilingsqft$9978281,754.009.00Partitions362,700.009.01Double skinned gyp. Partitiontraining room, discussion room, server roomProviding and fixing 75mm thick full height double skinned Gyp partition with wooden support as per the drawings detail given.sqft$1,465130.0190,450.009.02Half height Solid Partitiongm cabin andProviding and fixing 75mm thick half height solid Ply partition with wooden frame of 2x2,with glass wool and covered with 12mm ply both side finished in paint as per aproval as per the drawings detail given.sqft$8032025,600.009.03Half ht Glass PartitionProviding and fixing 75mm thick half height(FFL 4') & above that 10mm thk clear glass partition per the drawings detail given.sqft32526,000.009.04Toughened Glass partitions on Aluminum C channelsReception areaProviding and fixing full height glass partition which include 10mm thick clear toughened glass supported on ply wood framework as per the design above celing and grouted in floor with U channel . Average height of glass considered 8'-0"sqft$27032587,750.009.05Above ceiling partitionReception areaProviding & fixing Partition above false ceiling with plywood & sound proofing material ( Glass wool ) for cabin and meeting roomssqft$14023532,900.0010.00Panelling & Boxing76,850.0010.01Laminatereception areaProviding and fixing Laminate as a finishing material as per the designsqft$402459,800.00Cost of Laminate Rs. 35/sqft10.02VeneerProviding and fixing Veneer as a finishing material Inclusive of matt melamine polished to the veneer & all the edges as directed.sqft3850.0Cost of Veneer Rs. 55/sqft10.03Projector screen housingTraining roomProviding and fixing projector screen housing of 19mm thick. commercial ply concealed in the false ceiling, having 150mmx 200mm clear internal measurement, finished internally and all edges in approved shade laminate, supported from RCC ceiling slabrft$102752,750.0010.04Mirror PanellingToiletProviding and fixing mirror for toilet in 8mm thick with machine polished edges supportedsqft$4034013,600.0010.05PelmetsWindowsProviding and fixing pelmets made of 19mm MDF of size 150mmx150mm along walls and partitions with necessary teak wood support, finished in laminate of approved shade along all internal & external surfaces and edges as directed.rft$15025037,500.0010.06Pantry LedgePantryProviding and fixing ledge made of 19mm ply of 14" deep with all necessary support , finished in laminate of approved shade along all internal & external surfaces and edges as directed by designer.rft$121,10013,200.0011.00Shutters30,625.0011.01DB shuttersProviding and fixing DB shutters in 25mm thick Block board finished in approved shade laminate polished in laminate match colour, inside face of shutter to be finished in approved shade 1mm thick laminate inclusive of providing & fixing of Aluminium Grill finished in approved shade powder coating for ventilation, approved handle, 225mm tower bolts, Locks, magnetic ball-catch etc complete as directed.sqft$3542514,875.00Cost of Laminate Rs. 25/sqft11.02Trap door in plyProviding and fixing trap door in the false ceiling for HVAC in 19mm thick commercial ply finished exposed side of shutter in approved shade laminate and other in French polished, Inclusive of 19mm thick commercial ply framework finished in same shade laminate. All the edges shall be of wood lapping and finished in polished match to laminate shade, inclusive of necessary 19mm thick commercial ply support from ceiling and lock etc. completesqft$3052515,750.0012.00Doors154,000.0012.01Main door 5' x 7'-0"Entrance-Main doordouble shutter,10mm thick toughened glass shutters on patch fittings of Enox or equivalent make, floor spring of Enox make, all other accessories, hard ware etc. complete.nos$129,50029,500.0012.023'-0" x7'-0"Training room and discusion roomSingle shutter 10mm thick toughened glass shutters on patch fittings of Enox or equivalent make, floor spring of Enox make, all other accessories, hard ware etc. complete.nos$316,50049,500.0012.032'-6" x 7'-0"Toilets and Pantry, server roomSingle shutter,38mm thick blockboard, surfaces in laminate, On floor spring of Enox or equivalent make, all other accessories, hard ware etc. complete. as per detailed drawings etc. complete.nos$612,50075,000.0012.043'-0" x 7'-0"Toilets and Pantry, server roomSingle shutter,38mm thick blockboard, surfaces in laminate, On floor spring of Enox or equivalent make, all other accessories, hard ware etc. complete. as per detailed drawings etc. complete.nos$315,50046,500.0013.00Finishes193,200.0013.01Lustre (Enamel Paint)wallsPainting with Lustre Paint of approved shade and colour of approved shade and colour of ICI Dulux / Asian Paints or equivalent make in minimum three coat , including preparation of surface, scrapping, sand papering, scaffolding etc completesqft$5,35024128,400.0013.02Plastic paintfalse ceilingPainting with Plastik Paint of approved shade and colour of approved shade and colour of ICI Dulux / Asian Paints or equivalent make in minimum three coat , including preparation of surface, scrapping, sand papering, scaffolding etc completesqft$3,6001864,800.0014.00Trims36,670.0014.01Stainless Steel FlashingJunction of hard floor and carpetsProviding and fixing 1.5mm thick S.S. Flashing in the junction of carpet and tiles etc complete as directed on site .rft$163505,600.0015.00Toilet PLUMBING and SANITARY WORK174,450.0015.01GI inlet looping lineProviding and fixing in position C class tested galvanised iron pipes conforming to IS 1239-1982, for sizes mentioned below with all fittings like Tees, Bends, Elbows, Reducers, Unions, Nipples etc. including concealing the pipes in the wall or under the floors, chasing the walls, painting the pipe with bituminous paint and enwrapping the pipes with plastic film tape, reinstating the wall surface etc. complete, encasing in PVC sleeve where required, including all testing as specified complete.lumpsum$145,00045,000.00WcNo$3UrinalNo$2WashbasinNo$3PantryNo$115.02CI pipe for soil, west & ventProviding, laying and jointing in position quality CI, spigot and socket pipes for soil, waste and vent ( 4 kg/cm2 ) including all fittings, bends, cowls, single or double junctions of different degrees, with or without access doors, etc. including jointing with rubber ring and solvent compound, fixing them on floors or vertically against walls, so as to keep the pipe away from the wall as shown on drawing including testing after laying the pipes as specified and painting etc. complete.lumpsum$120,00020,000.00WcNo$3UrinalNo$2WashbasinNo$3PantryNo$115.03Kitchen sink with wall mounted sink cockProviding and fixing S. S. Sink of "Nirali" make of size 1000mmX510mm with single bowl & single Drain Board including waste coupling. Cost incl. of providing and fixing of bottle traps, wall mounted sink cock with J- shape swinging spout, Teflon tape etc. all in chrome plated finish of "Jaquar" or equivalent make etc. complete as directed by the architects.nos$110,00010,000.0015.04Hot water system with boiler for PantryProviding and fixing Hot water system include of 25 lit capacity boiler of ISI mark with all necessary installations, connections, angular cock, extension in CP finished etc complete in all respectsnos0.00.00.015.05Angular Stop Cock for vending machine & kitchen equipmentProviding and fixing in position Angular Stop Cock with wall flange with sealing of joints with Teflon taping, testing etc. completenos$11,8001,800.0015.06wall mounted sink mixer for kitchen equipmentProviding and fixing wall mounted sink mixer with swinging casted spout, with sealing of joints with Teflon taping, testing etc. complete as directednos0.00.00.015.07urinalsProviding and Fixing Urinals of Hindware make Dyna, matching Urinal in approved colour supported on bracket with patented integrated spreader, including all mountings, waste coupling, bottle trap, CP connector, cutting & making good wall/ floors, sealing of joints, testing etc. completenos$28,50017,000.0015.08urinals sensorsProviding and Fixing Urinals Sensor,patented integrated spreader, including all mountings, waste coupling, bottle trap, CP connector, AOS SENSORS, cutting & making good wall/ floors, sealing of joints, testing etc. completenos0.015.09urinal partitionsProviding and fixing Urinal partition in double side polished 19mm thick granite of height 810mm etc completenos$21,4502,900.0015.10E W C with attached Flushing CisternProviding and Fixing wall hung W. C. and coupled cistern with concealed P trap , Parryware make Walvit pan code: Indus C0255nos$314,50043,500.0015.11wash basinProviding and fixing round above counter bowl type washbasin of Soncera make Topaz series of size 425mmX350mm in white colour including all mountings, waste coupling, bottle traps, Long neck pillar cock with aerator, angular stop cock, PVC connector, sealing of joints, testing etc. completenos$25,50011,000.0015.12Health faucetSupplying, fixing, testing and commissioning of Jaguar make health faucet of model no. 573nos$31,8005,400.0015.13Bib cockSupplying, fixing, testing and commissioning of Jaguar concealed stop cock of model no. 083nos$31,8005,400.0015.14Toilet Paper holderSupplying, fixing toilet paper holder of approved make.nos$31,2503,750.0015.15Soap dispenser for Heavy Traffic areaProviding and fixing in position liquid soap dispensernos$22,5005,000.0015.16Tissue DispenserProviding and fixing in position Hygienic Bathroom Tissue Dispensernos$21,8503,700.0016.00Miscellaneous117,750.0016.01SignagesProviding and fixing signages ( Pull Push/ Toilet/CMD/Confrence/Pantry/ Server/ Fire exit)LS$115,00015,000.00Providing and fixing signages ( Company LOGO / Caf)Ls$135,000.0035,000.0016.02Vertical BlindsProviding and Fixing Vertical Blinds consedering 5' ht.sqft$750125.0093,750.0016.03graphic wallpapercaf &waiting areaProviding an dffixng graphics and wallpersqft$25012531,250.0016.04Glass filmsproviding and fixing glass filmssqft$80856,800.00TOTAL2,068,387.00GRAND TOTAL2,068,387.00NoteEach and every vendor has to clean the site after completion of their work(s). And rest of the final cleaning has to be in the scope of Painting Vendor.

&C&A&RMegas Architectural Services Pvt. Ltd.&C&N

Loose Furniture1.00Loose FurnitureSr.noItemLocationDescriptionUnitsQty.RateAmount1.01glass boardProjector RoomProviding and fixing 6mm back painted glass board panel fixed as per design and details given by architect, it will be be directly stuck on partition with help of glueSq.ft$303259,750.001.02soft boardProviding and fixing soft board, As per detail. The rate should include the fabric on the soft board (basic price Rs. 100/mt) .sqft$303259,750.001.03Two Seater SofaProviding and fixing Double Seater Sofa with internal framework, foam, fabric upholstery.nos$112,50012,500.001.04Three Seater SofaProviding and fixing Three Seater Sofa with internal framework, foam, fabric upholstery.nos$116,50016,500.001.05Side tableProviding and constructing, Side table with glass top and SS/wooden supports etc. complete. Size:1'-6"X1'-6"nos$15,0005,000.00GRAND TOTAL53,500.00

Modular Furniture1.00Loose FurnitureSr.noItemLocationDescriptionUnitsQty.RateAmount1.01GM TableProviding and fixing GM table finished in laminate as per design and details, cost to be inclusive of pedestal , side and back storage as per drawing.dimension 5'9" x 2'6"nos$135,00035,000.001.02Meeting Room TableProviding and fixing Meeting Room table finished in laminate as per details. Size: 3' dianos$210,00020,000.001.03Linear workstationProviding and fixing Meeting Room table finished in laminate as per details.cost to be inclusive of individual pedustal as per drawing.4'0"x2'0"nos$919,500175,500.001.04dining TableProviding and fixing Dining table finished in Laminate as per details.cost to be inclusive of pedustal , side and back storage as per drawing.4'-0"X2'-0"nos$312,50037,500.001.05Cockpit workstationProviding and fixing Cockpitworkstation finished in laminate as per details.cost to be inclusive of combine pedustal between as per drawingnos$2326,500.00609,500.001.06under counter storagepantryProviding and fixing Full height storages in 19mm thick Ply with 25mm thick Block board shutter finished in approved shade laminate from outside & 1 mm thk white laminate from insidesqft$3295030,400.001.07Half height storageaccountsProviding and fixing Half height storages in 19mm thick Ply with 25mm thick Block board shutter finished in approved shade laminate from outside & 1 mm thk white laminate from insidesqft$4595042,750.004'-0" height1.08Over Head storagepantryProviding and fixing Half height storages in 19mm thick Ply with 25mm thick Block board shutter finished in approved shade laminate from outside & 1 mm thk white laminate from insidesqft$2390020,700.00Grand Total971,350.00

Chairs1.00ChairsSr.noItemLocationDescriptionUnitsQty.RateAmount16.02High Back ChairsProviding High Back Chairsnos$112,500.0012,500.0016.03Low back ChairsProviding Low back Chairsnos$398,500.00331,500.0019.04Desk Chair ChairsProviding Desk Chairsnos$244,500.00108,000.0019.05Visitor ChairsProviding Vistors Chairnos$74,500.0031,500.0019.05Bar StoolsProviding Bar Stoolsnos$63,500.0021,000.0019.06Caf ChairsProviding Caf Chairsnos$123,000.0036,000.00GRAND TOTAL540,500.00

Flooring1.00Loose FurnitureSr.noItemLocationDescriptionUnitsQty.RateAmount1.01Wooden flooringwaiting areaProviding and fixing wooden Flooring of approved make and approved sample in pattern as per detailed drawings Basic cost is 350/sqft inclusive of delivery, octroi, loading-uploading at site & all taxes thereonsqft$13042555,250.001.02Vitrified tile flooringPantryProviding and laying Vitrified Tiles for Flooring of approved make and approved sample in pattern as per detailed drawings up to 25mm thick bed of 1:4 cement mortar including surface preparation, giving necessary slopes, cleaning joints and grouting them in neat white cement paste with pigmented additives to match shade of the tile. etc completesqft$38016060,800.001.03Ceramic tile flooringToiletProviding and laying Ceramic Tiles for Flooring of approved make and approved sample in pattern as per detailed drawings up to 25mm thick bed of 1:4 cement mortar including surface preparation, giving necessary slopes, cleaning joints and grouting them in neat white cement paste with pigmented additives to match shade of the tile etc completesqft$17013022,100.001.04Tile Skirtingcafrft$140709,800.00GRAND TOTAL147,950.00

Carpet1.00Loose FurnitureSr.noItemLocationDescriptionUnitsQty.RateAmount1.01Carpet FlooringProviding & Fixing 8 mm thick Carpet in tile formsqft$2,700115310,500.001.02(PCC) 100mm thick Cement Concrete FlooringOver all-- Not includs toilet areaProviding and laying 100mm thick cement concrete flooring with 1:2:4 cement concrete laid to proper level and slope in alternate bays including compactions, filling joints, marking lines to give the appearance of tiles of 600mm X 600mm or as directed, finishing smooth with cement Mortar 1:1 of sufficient minimum thickness to give a smooth & even surface and curing etc. completesqft$2,70075.0202,500.001.03(IPS)Over all-- Not includs toilet areaProviding and laying 100mm thick cement concrete flooring with 1:2:4 cement concrete laid to proper level and slope in alternate bays including compactions, filling joints, marking lines to give the appearance of tiles of 600mm X 600mm or as directed, finishing smooth with cement Mortar 1:1 of sufficient minimum thickness to give a smooth & even surface and curing etc. completesqft$2,70052.0140,400.001.04Pre-laminate skirtingall over office area, except toiletsProviding and fixing 75mm high Pre-laminate strip skirting finished in approved shade Laminaterft$4786531,070.00GRAND TOTAL684,470.00