document11

Super Area (Sq.ft appx) 2,560.00

1,674.59INR

# Package Unit Cost Amount

A Civil and Interior Works 735INR 1,880,948.00INR

B Modular Furniture 249INR 637,600.00INR

C Electrical Works 265INR 678,400.00INR

D Fire alarm System & Fire Sprinkler 100INR 256,000.00INR

E HVAC 145INR 371,200.00INR

F Chairs & Blinds 121INR 309,200.00INR

G IT WORKS 60INR 153,600.00INR

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

will be done by the client IT team

SUBTOTAL 1,675.00INR INR 4,286,948.00

Vat @8% 8.00% 342,955.84INR

Service Tax @4.95% 4.95% 212,203.93INR

Total Cost of the project (A+B+C) 4,842,107.77INR

EXCLUSIONS

Works include supply installation of Indian Make modular furniture for Workstations includes MD Table, Director tables Linear Workstations,

Cockpit workstations,Café Table, Training Table, Meeting table, conference table,Reception Table, etc. Make Considered Green

Moulds

Megas Architectural services Pvt. Ltd.

COST ESTIMATE FOR-|Boomerange A306 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.),Frosted films on glass

for vision barrier ,etc. as per design complete.

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 & Provision for CCTV & Access Control System 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 (Samsung LED or equivalent ISO Make)

Scope includes Fire Alarm System, Fire Sprinkler 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.

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.

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.

Chairs for-Workstation ,Reception,Cabin,Meeting Room, Bar stools for Pantry, etc. - Indian make

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

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.

Civl and Interior Megas Architectural Services Pvt. Ltd.

NOS ITEM LOCATION SPECIFICATION UNIT QTY RATE AMOUNT TOTAL

A

1.00 10,232.00

1.01 Pest control and

Anti-termite

treatment

All office area

Providing Pest control and Anti-termite treatment by appointing a

specialised agency for doing the Pest Control in Entire Officesqft 2,558 4.00 10,232.00

2.00 Cleaning 18,000.00

2.01 Cleaing of debries All Over Cleaning of Debries Unit 4 4500.00 18,000.00

3.00 179,930.00

3.01 150mm thick

Siporex Wall

Server room ,

Pantry & Toilet

Making 150mm thick wall of 100mm thick Siporex Block. With proper line

and level ready to apply plaster/punning(POP/Gypplaster). sqft 1,084 120.00 130,080.00

3.02 RCC lintelReception Area,

Server room,

Pantry & Toilets

Providing, 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.

a) Size 100 x 150mm rft 180 140.00 25,200.00

3.03 Waterproofing base

coat

Toilet

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 170 55.00 9,350.00

3.04 Brickbat coba

Toilets

Providing & laying brick-bat coba - providing and laying pieces of broken

bricks having thickness of 90-100mm placed on cement & Chemical layer of

25mm thick & allowed to settle for one day & placing the mixture of sand &

cement slurry laid to proper level & slop sqft 170 90.00 15,300.00

4.00

73,584.00

4.01 POP punning

Over new and

existing walls

Punning 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. complete sqft 3,066 24.00 73,584.00

5.00 Flooring & 389,480.00

5.01 Ceramic tile flooring

Toilet

Providing 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 complete sqft 170 110.00 18,700.00

Basic Cost of tile Rs.50/sqft inclusive of delivery, Octroi,loading- Unloading at

site and all taxes thereon.

5.02 Ceramic tile dado

Toilet & Pantry

Walls

Providing 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

complete.(Considere 8'-0" ht.) sqft 890 110.00 97,900.00



5.03 Vitrified tile flooring-

type-1

Reception

Providing and laying Vitrified Tiles for Flooring of approved make and




additives to match shade of the tile. etc complete sqft 235 140.00 32,900.00




type-2 MD Cabin,

Conference

Room









type-3Staff area, 3

Meeting Rooms

Room &

Passage





additives to match shade of the tile. etc complete sqft 1,728 110.00 190,080.00




type-4

Pantry








MEGAS ARCHITECTURAL SERVICES PVT. LTD.

CIVIL WORK

Pest Control

Masonry Work

Wall Preparation

8


6.00

38,620.00

6.01 Single granite slab

frameMain Entrance

Providing and fixing Single polished Granite slab frames (100mm wide

each) of approved shade, inclusive of all necessary joinery in Araldite and

cement paste etc. 6mm wide groove to be made in wall at the junction of

granite & finished surface of wall Complete as directed. rft 55 245.00 13,475.00

Cost of Polished Granite Rs.150/sqft inclusive of delivery, Octroi,loading-

Unloading at site and all taxes thereon.

6.02 Vitrified tile 1

skirtingReception

Providing and cladding 100mm high Vitrified Tiles for Skirting of

approved make and approved sample. rft 22 85.00 1,870.00


skirting

MD Cabin,

Conference

Room


approved make and approved sample.rft 75 85.00 6,375.00


skirting

Staff area, 3

Meeting Rooms

Room &

Passage


approved make and approved sample.

rft 216 65.00 14,040.00


skirtingPantry


approved make and approved sample. rft 44 65.00 2,860.00

7.00 Counters 50,100.00

7.01 Hand Wash counter

toilets,

handwash

Providing and fixing 500mm 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 & band

above the counter top 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/Sft

For ONE Side Granite Vertical Support rft 16 1350.00 21,600.00

7.02 Pantry counter

Pantry

Providing and fixing 600mm 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 & band

above the counter top 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/Sft

For ONE Side Graninte Vertical Support rft 20 1350.00 27,000.00

7.03 urinal partitionsGents toilet

Providing and fixing Urinal partition in 12mm thick non-toughened glass

with necessary fittings,etc. (Size: 1'-4"X3'-0") nos 1 1500.00 1,500.00

8.00 False Ceiling 167,050.00

8.01 Gyp false ceiling

Reception

Providing and fixing Gypsum False Ceiling and vertical celing of India

Gypsum make sheets which includes G.I. Perimeter Channels of Non-IGL.sqft 260 60.00 15,600.00

8.02 Modular false

ceiling Staff area,

Server

room,Meeting

room, Conferece

room, MD Cabin

& Passage,

Pantry, toilet

Providing and fixing Mineral Fiber Board modular Ceiling in Nittobo /USG

or AMFor equivalent make as approved by Architect in Tegular edge Mineral

textured tiles with approved surface pattern of size 600mX600mm.

sqft 2,330 65.00 151,450.00

9.00 Partitions 365,710.00

9.01 single skinned

gypsum Partition

Reception,

Meeting Rooms

& MD Cabin

Providing and fixing 75mm thick single skinned Gyp Partition with

required supports as drawings detail given. sqft 694 110.00 76,340.00

9.02 Modular PartitionToilets

Providing and fixing 38mm thick Modular Partition with required

supports as drawings detail given. sqft 300 320.00 96,000.00

9.02 Toughened Glass

partitions on

Aluminum C

channels

Reception,

Conference,

Meeting room &

MD Cabin

Providing and fixing full height glass partition which include 10mm thick

clear toughened glass supported on Commercial plywood framework as per

the design above celing and grouted in floor with U channel . Average height

of glass considered 7'-0" sqft 610 295.00 179,950.00

9.03 Above ceiling

partition

Reception,

Conference,

Meeting room &

MD Cabin

Providing & fixing Partition above false ceiling which include Frame work of

Commercial ply with single sheet gypsum as per the detail

sqft 122 110.00 13,420.00

10.00 Panelling &

Boxing

17,510.00

10.01 Projector screen

housing conference room

Providing and fixing projector screen housing of 19mm thick. commercial

ply concealed in the false ceiling, having 150mmx 200mm clear internal

measurement, supported from RCC ceiling slab as directed. rft 12 185.00 2,220.00

10.02 Mirror PanellingToilet

Providing and fixing mirror Paneling, 4mm thick mirror fix with bostic on 6

mm thick ply (Size:5'-0"X4'-0") sqft 40 275.00 11,000.00

10.03 PelmetsStaff area, MD

Cabin 1 Meeting

room & Pantry

Providing and fixing pelmets made of 19mm Ply of size 150mmx150mm

along walls and partitions with necessary support, internally finshed with paint

as directed.rft 26 165.00 4,290.00

11.00 Shutters 9,850.00

11.01 DB shutters Providing and fixing DB shutters in 38 mm thick plywood with 6mm thick

alternate Groove for Ventilation, Finished with approved shade of laminate

approved handle, 225mm tower bolts, Locks, magnetic ball-catch etc complete

as directed. sqft 20 300.00 6,000.00

Cost of Laminate Rs. 35/sqft

11.02 Pantry counter

shutters

Below conter of shutters of 19mm thick Marine ply finished in approved

shade laminate on exposed surface & internally with 0.8mm thick laminate as

directed, all other accessories, hard ware etc. complete.sqft 14 275.00 3,850.00

Skirting & Trims

8


12.00 133,500.00

12.01 Main door 1800 x

2400mm Main Entrance

Double shutter, 10mm thick toughened glass as shutters on patch fittings &

Floor spring of Enox or equivalent make, all other accessories, hard ware etc.

complete. nos 1 26000 26,000

12.02 900 x 2400mmMeeting room,

Conference

room, MD Cabin

Single shutter, shutter, 10mm thick toughened glass as shutters on patch

fittings & Floor spring of Enox or equivalent make, all other accessories, hard

ware etc. complete.

nos 5 13500 67,500

12.03 1050 x 2400mmreception

Passage

Single shutter, shutter, 10mm thick toughened glass as shutters on patch

fittings & Floor spring of Enox or equivalent make, all other accessories, hard

ware etc. complete. nos 1 14000 14,000

12.04 900 x 2400mm Pantry, Server

Room

Single shutter,38mm thick blockboard, surfaces in laminate finish, with vision

Panel floor spring of enox make, all other accessories, hard ware etc.

complete. as per detailed drawings etc. nos 2 13000 26,000

13.00 103,810.00

13.01 glass board Meeting Rooms

& Conference

Room

Providing and fixing 8mm glass board panel with frosted film stick on rear

side of panel, fixing on 6mm thick ply with bostic with necessary fitting, etc.Sqft 100 300.00 30,000

13.02 soft board

MD Cabin

Providing and fixing soft board include of 9mm ply backing. All edges to

be finished Lipping patti. The rate should include the fabric on the soft board

(basic price Rs. 110/mt) sqft 8 195.00 1,560

13.03 Single Seater SofaReception Area

Providing and fixing Single Seater Sofa with TW framework, foam, fabric

upholstery. nos 3 9000 27,000

13.04 Pantry ShelfPantry

Providing and constructing 300mm wide pantry Shelf finished with

approved shade of laminate. rft 5 650.00 3,250

13.05 Reception table

Main enterance

Providing and constructing reception table finish in lamination

completed with 15% of design glass panel. As per detail (Size:6'-0"X2'-

2"X3'-0") nos 1 30000 30,000

13.06 Side table reciption

Providing and constructing centre table with glass top and SS supports etc.

complete.(Size:2'-0" dia) nos 2 6000 12,000

15.00 72,652.00

15.01 Lustre (Enamel

Paint)walls

Painting 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 complete sqft 3,066 22.00 67,452.00

15.02 Plastic paint

ceiling

Painting with Plastic 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 complete sqft 260 20.00 5,200.00

16.00 31,500.00

16.01 False Flooring Server Room Cavity Flooring sqft 84 375.00 31,500.00

17.00 16,920.00

17.01 Frosted Film For glass

partition

Providing and fixing Frosted film on Glass Partition with as per the

manufacturer specification sqft 235 72.00 16,920.00

18.00 Toilet PLUMBING and SANITARY WORK 185,500.00

18.01 CPVC inlet looping

line

Providing and fixing in position ‘CVPC’ pipes 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, the cost is including all

testing as specified complete. rft

Wc No 4 4,500.00 18,000.00

Urinal No 2 3,500.00 7,000.00

Washbasin No 2 2,000.00 4,000.00

Pantry No 1 1,500.00 1,500.00

18.02 UPVC pipe for soil,

west

Providing, laying and jointing in position quality UPVC pipe, for soil,

waste including all fittings, bends, single or double junctions of different

degrees, with or without access door 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 etc. rft

Wc No 4 3,600.00 14,400.00

Urinal No 2 3,000.00 6,000.00

Washbasin No 2 2,800.00 5,600.00

Pantry No 1 2,200.00 2,200.00

18.03 Kitchen sink with

wall mounted sink

cock

Providing and fixing S. S. Sink including waste coupling. Cost incl. of

providing and fixing of bottle traps, Teflon tape etc. complete as directed by the

architects. nos 1 7000.00 7,000.00

18.04 urinals Providing and Fixing Urinals , matching Urinal in approved colour

supported on bracket with auto sensor for flush integrated spreader, including

all mountings, waste coupling, bottle trap, CP connector, cutting & making

good wall/ floors, sealing of joints, testing etc. complete nos 2 11000.00 22,000.00

18.05 E W C Providing and Fixing wall hung W. C. with concealed P trap ,with flush valve

nos 4 12000.00 48,000.00

18.06 wash basin Providing and fixing round above counter bowl type washbasin in white

colour including, waste coupling, bottle traps, PVC connector, sealing of joints,

testing etc. complete nos 2 5000.00 10,000.00

18.07 Health faucet Supplying, fixing, testing and commissioning of Health Faucet nos 4 1,800.00 7,200.00

18.08 Two Way Bib cock Supplying, fixing, testing and commissioning of Two Way Bib Cock nos 4 2,200.00 8,800.00

18.09 Toilet Paper holder Supplying, fixing toilet paper holder of approved make. nos 4 2,000.00 8,000.00

18.10 Pillar cock Supplying, fixing, testing and commissioning of Jaguar concealed Pillar

cock nos 2 2500.00 5,000.00

18.11 Anglular stop cock Supplying, fixing, testing and commissioning of Jaguar concealed stop

cock nos 8 1350.00 10,800.00

19.00 Miscellaneous 17,000.00

19.01 Signages Providing and fixing signages ( Pull Push/ Gents & Ladies Toilet,Pantry/

Server) LS 1 2,000 2,000.00

Providing and fixing signages ( Company LOGO) of 20mm thick acrylic

letters fixing 3M tape on walls (Considered Size: 4'-0"X0'-8") Ls 1 15000.00 15,000.00

1,880,948

Note

TOTAL

Film Work

Finishes

Cavity Flooring

Loose Furniture

Doors

8

document11

Documents