CLASSIC CREATIONS DATE 16-Jul-19

Project : Proposed office interior REV R0

Document : SUMMARY OF COST STATUS Estimate

SLNO SUMMARY Amount

1 CIVIL WORK 46,000.00
2 FLOOR FINISH 97,000.00
3 CARPENTRY & JOINERY WORK 356,450.00
4 FALSE CEILING 80,500.00
5 CHAIR & STOOL 66,000.00
6 DOOR 86,000.00
8 PAINT FINISH 40,000.00
9 MODULAR FURNITURE 116,500.00
10 SOFT FURNISHING 13,500.00
11 ELECTRICAL WORK INCLUDE LED FITTING 105,000.00
12 NETWORK LAN & VOICE WORK 44,100.00
13 HVAC AIRCON 56,000.00
15 FIRE WORK 35,000.00
16 CONSULTANCY DESIGN & 3D VIEWS -

Total Project Cost (Without Taxes) 1,142,050.00

GST 18% EXTRA -
LESS / ROUND OFF
Total Project Cost (With Taxes)

TERMS & CONDITIONS

1 TAX AS APPLICABLE
2 We require 45-50 days to complete the job from the date of approval
3 Permision to work in the bldg to be provided by the client
4 Electricity & water to be provided by the client
5 Payment terms :-
a 25% advance along with purchase order
b 30% after 15 days of completion work
c 30% after 30 days of work15%, on completion
d Purchase order and chques will be made in favour of M/S CLASSIC CREATONS
e Quoted is based on the drawing enclosed
 BOQ - FOR PROPOSED OFFICE 126 JTB
Sl no Description Unit Quantity Rate

CIVIL WORK

1 Civil Works

DISMANTLING breaking & removing all the debris of the lef over material from the site( FLOOR TILES,
1.1 LS 1.00 25000.00
TOILET TILES)
1.2 Making of 115mm Thick Brick wall with 12mm thick of plaster both side Sqf - 450.00
1.3 Repairing and plaster of the walls Sqf - 50.00
1.4 Waterprofing
Waterproofing in the toilet floor, including the water proofing along the side walls upto 1' - 0" in height.
1.5 Sqf - 80.00
With tapecrete with three coates
1.6 Providing and fixing granite counter (Telephone black/ ruby red) for pantry area
Providing & fixing 19mm thick black granite stone over pantry counter with moulded / double polished
1.7 front & drip mould over cabinatery.stone to have cutting for sink silicon on wall and &sink to be placed Sqf 15.00 400.00
under the counter (Basic cost of granite should be Rs.175/ Sq. Ft.)
1.8 PLUMBING
1.9 Providing & fixing GI & CI plumbing pipes in toilet & pantry Nos 1.00 5000.00
1.10 Providing & fixing WALL MOUNTED E-WC OF HINDWARE Co along seatcover and jet spray Nos - 17000.00
1.11 Providing & fixing wash basin HINDWARE Co Nos - 6000.00
1.12 Providing & fixing of sink Nos 1.00 6000.00
1.13 Manual Urinal of HINDWARE Co Manual Nos - 6000.00
1.14 Providing & fixing bibcocks Nos 2.00 1000.00
1.15 Providing & fixing water taps of jaguar Co Nos 1.00 2000.00
1.16 Providing & fixing health faucet Nos - 2500.00

TOTAL OF CIVIL

434802958.xlsx Page 2
 BOQ - FOR PROPOSED OFFICE 126 JTB
Sl no Description Unit Quantity Rate

FLOOR FINISH

2 Floor Finish

Providing and Fixing 2x2 loop pile carpet in the office area / german make laminated wooden flooring for
1.1 Sqf - 110.00
the Conference room, Meeting room and DIRECTOR CABINS
TILES providing and fixnig 12x8 / 2x1 kajaria/somany vitrified/ Ceramics tiles on the walls and the floor of
1.2 sqf 60.00 100.00
toilet and pantry Dado.
Providing & fixing kajaria vitrified tiles in the staff area & pantry area.the size of tiles will be (2'X2') . Basic
1.3 Sqf 650.00 140.00
price of tile will be Rs. 70
FLOOR LEVELLING
Providing and laying 2:4:8 plain cement concrete for LEVELING of the floor for laying the carpet ( ON
1.4 LS - -
ACTUAL)

TOTAL OF FLOORING

434802958.xlsx Page 3
 BOQ - FOR PROPOSED OFFICE 126 JTB
Sl no Description Unit Quantity Rate

CARPENTRY & JOINERY WORK

3 Carpentry (Joinery)

Storage
Providing and supplying low height storage 1'- 6" deep as per drawing, made of 18mm thk. prelaminated
1.1 MDF board with 0.80 mm thk. white balancing laminate from inside and 1.5 mm thk. laminate of approved Sqf 155.00 750.00
shade and make from outside. hk. white balancing laminate.

Providing and supplying low height storage 2' deep as per drawing, made of 18mm thk. prelaminated MDF
1.2 board with 0.80 mm thk. white balancing laminate from inside and 1.5 mm thk. laminate of approved Sqf 60.00 1,000.00
shade and make from outside. hk. white balancing laminate.
1.4 Providing and fixing of pantry cabinet below the pantry counter Sqf 15.00 900.00
1.6 Shifing or reassembling of Existing low ht storage Sqf - -
1.8 Providing and fixing of Iron racks for store room LS - -
1.9 Providing & Fixing CEMENT BONDED BOARD for panelling on the pillars Sqf - -
1.10 Wooden panelling on the pillar till full height, with 12mm ply and laminate on top Sqf 275.00
WOODEN PARTITONS p& f wooden laminated partition with wooden frame ,12mm mdf ply & laminate on
1.11 Sqf 250.00 350.00
top Measured from the main ceiling ht
1.12 GLASS PARTITION p&f 12mm toughened glass partitions for the front of cabins Sqf 240.00 330.00
1.13 MODULAR PARTITION p&f low ht modular partition dividing the workstation Sqf - 475.00
GYPSUM PARTITONS p& f Gypsum partition with SS frame ,12mm Gypsum board from both the side,
1.14 Sqf - 220.00
Measured from the main ceiling ht
1.14 Cubical partition for washroom Sqf - 450.00
1.14 Doors toilet cubical Nos - 8,000.00
1.14 Glass screens for Workstation Nos - 1,500.00
GYPSUM PARTITONS WITH GLAZING P & Gypsum partition with SS frame ,12mm Gypsum board from both
1.14 Sqf - 350.00
the side of height 4'-0", and glass above the 4' height till ceiling
1.16 SHOW CASE : Providing & fixing show case as per selection design at reception Sqf - 20.00

434802958.xlsx Page 4
 BOQ - FOR PROPOSED OFFICE 126 JTB
Sl no Description Unit Quantity Rate
1.17 PIN UP BOARD Sqf - 250.00

TOTAL OF CARPANTRY

434802958.xlsx Page 5
 BOQ - FOR PROPOSED OFFICE 126 JTB
Sl no Description Unit Quantity Rate

FALSE CEILING

4 False Ceiling

1.1 Modular False ceiling

Providing and fixing approved make 600x600X10mm modular false ceiling with necessary additional
support for light fittings & necessary cutouts as required. (The basic cost of modular false ceiling should be Sqf - 90.00
Rs. 30 /- per Sq. FT.
1.2 Gypsum board ceiling in the entire office with designs as approved

Gypsum board suspended ceiling including Galv iron suspension system, framing & accessories, 12mm thick Sqf 700.00 100.00
gypsum-board sheets, screws, taping, joint grout, rubbed down & finished wirh priming top-coat. Including
cutting opening for light fittings, spot lights, a.c.grills etc.. including extra framing as required and expansion
joints.Cost inclusive of top coat up to the finising level .
1.3 Making 100,150,200 mm wide cove Rn f 150.00 70.00

TOTAL OF FALSE CEILING

434802958.xlsx Page 6
 BOQ - FOR PROPOSED OFFICE 126 JTB
Sl no Description Unit Quantity Rate

CHAIR /STOOL

5 Chairs

1.1 Medium back chairs Providing chairs with castors , pvc base, gaslif, and backward tilting for workstations Nos 10.00 3,500.00

1.2 Chairs / Stool For cafeteria Nos - 3,500.00

1.3 High back chair For Cabin Nos 1.00 7,000.00

1.4 Lounge chair at reception No. - 6,000.00

1.5 Two seater sofa at the Reception area Nos - 12,000.00

1.6 Sofa at the reception area entrence single seater Nos - 6,000.00

1.7 Reception open seating concept sofa as per design Nos - 50,000.00

Repair & Changing OF Fabric of chair & sofa Nos 12.00 2,000.00

TOTAL OF CHAIRS

434802958.xlsx Page 7
 BOQ - FOR PROPOSED OFFICE 126 JTB
Sl no Description Unit Quantity Rate

DOORS

6 Doors

1.1 Glass Doors

Providing& fixing 12mm toughened glass doors with patch fittings of kolf co & stainless steel handles
Nos 3.00 18,000.00

1.2 Flush Doors

Providing & fixing flush door with both side laminate for toilet pantry, server room & Store complete with
lock . All the hardware will be of Dorset co Nos 2.00 16,000.00

1.3 MAIN DOOR

Providing & fixing 12mm toughened glass door for entry Nos - 25,000.00
1.4 Glass and half wooden
Providing & fixing flush door/ sliding door with both side laminate for main entrance complete with lock .
All the hardware will be of Dorset co Nos - 22,000.00

TOTAL

434802958.xlsx Page 8
 BOQ - FOR PROPOSED OFFICE 126 JTB
Sl no Description Unit Quantity Rate

PAINTING

7 Painting

1.1 Flat paint

Approved plastic paint on walls including surface preparation, levelling 2 coats of oil putty, primer coats & Sqf 1,500.00 20.00
minimum 3 coats of finish paint.
1.2 Texture paint
Approved textured paint including surface preparation, levelling coats of oil putty, primer coats & minimum Sqf - 30.00
3 coats of finish paint.
enamel paint
1.3 Pop punning
Pop punning on walls for smooth surface of walls with 3mm thick layer in plumb and straight Sqf - 16.00
1.4 Emulsion paint finish for true ceiling
Providing and applying 2 coats of black / White emulsion paint finisg to existing true ceiling including make
up for undulations if any,painting the existing conduits, cables etc complete. Sqf 500.00 20.00

TOTAL

434802958.xlsx Page 9
 BOQ - FOR PROPOSED OFFICE 126 JTB
Sl no Description Unit Quantity Rate

MODULAR FURNITURE

8 MODULAR FURNITURE

1.1 Providing & Fixing (900x500) Workstation as per drawing Nos 11.00 6,000.00
1.2 Manager Table Nos - 15,000.00
1.3 Padestal unit with 3- drawer Nos 5.00 4,000.00
1.4 Meeting table, Providing & fixing round table for meeting room Nos 1.00 8,500.00

1.5 Conference table, Providing & fixing conference table for conference room as per the design (3700x1100) Nos - 34,500.00

1.6 Setti Nos - 4,500.00

1.7 Senior excecutive table Nos - 22,000.00
1.8 Table for Manager cabin with side ledge Nos - 18,000.00
1.9 Reception table Nos - 14,000.00
1.1 Cafetria table Nos - 9,500.00
2.1 Providing and fixing table for the reprographics Nos - 9,500.00
2.2 MD Table with side unit as per deisgn Nos 1.00 22,000.00
2.3 Penta table Nos - 9,000.00

TOTAL

434802958.xlsx Page 10
 BOQ - FOR PROPOSED OFFICE 126 JTB
Sl no Description Unit Quantity Rate

SOFT FURNISHING

9 Soft Furnishing

1.1 Mirror
Supply & install 5mm mirror with edge polish with 12mm ply duly framework made out of 1" wooden
1.2 Sqf - 400.00
batton allround
1.3 Providing and fixing 3M TRANSPARENT GLASS FILM ON 12MM GLASS PARTITIONS Sqf 90.00 150.00
1.4 Providing and fixing Vertical blinds 4' wide with washable fabric, Indian track type. Sqf - 100.00
1.5 Providing and Fixing Reception background as per Design given in drawing Sqf - 800.00
1.6 Recption area work includes lif area ,pebbles ,glass work , show window, and lacqure work Nos - 18000.00
1.7 Supply and installation of water dispenser Nos -
1.8 Safe and Coffer Nos -

TOTAL OF SOFT FURNISHING

434802958.xlsx Page 11
 BOQ - FOR PROPOSED OFFICE 126 JTB
Sl no Description Unit Quantity Rate

ELECTRICAL

10 Electrical System

2'x2' Led down light, providing& fixing concealed twin lights in main area the cost should include cutting of
1.1 false ceiling making of 5amp points for light Nos 4,200.00

LED LIGHT Providing and fixing of LED (6"x6") lights chock tubes loop in loop out terminal etc. complete
1.2 Nos 1,500.00
with all necessary fixing accessories. (SYSKA C0)
LED LIGHT Providing and fixing of LED (3"x3") lights chock tubes loop in loop out terminal etc. complete
1.3 Nos 1,000.00
with all necessary fixing accessories. (SYSKA C0)
1.4 HANGING LIGHTS providing and fixing hanging LED LIGHTS Nos 4,500.00
1.5 Cove light 4' Wide Tubelight Nos 800.00
Supply an installation of 6 amps power plug point with one switch with 2x2.5 sq.mm PVC insulated copper
1.6 conductor multi strand cable ISI marked approved.the wiring will be HAVELLS AND SWITCH SOCKETS WILL Nos 1,500.00
BE OF ANCHOR ROMA)

Supply an installation of 6 amps point with one switch and one socket with 2x2.5 sq.mm PVC insulated
1.7 copper conductor multi strand cable ISI marked approved . The wiring will be of HAVELLS AND ANCHOR Nos 1,500.00
ROMA

Supply an installation of 16mps power plug point with one switch with 2x4 sq.mm PVC insulated copper
1.8 Nos 2,200.00
conductor multi strand cable ISI marked approved . The wiring will be OF kalinga co

1.9 SERVER ROOM electrification for the server room as per the IT requirements Nos
1.1 15 amp wiring for caseette aircon and split aircon Nos
10.11 MAIN CABLE P & F main cable from distribution box to the meterbox of the floor level LS
10.12 Laying of VGA, HDMI USB cable for LCD unit Nos 4,200.00
10.13 4 ways per phase DB of Datar make including following Nos 1,100.00
63 amps SPMCB for incomer
8 Nos. 10amps SPMCB for out going Nos 600.00

434802958.xlsx Page 12
 BOQ - FOR PROPOSED OFFICE 126 JTB
Sl no Description Unit Quantity Rate
10.14 UPS Dristribution Board Nos

TOTAL OF ELECTRICAL (150 PER SQ FT )

434802958.xlsx Page 13
 BOQ - FOR PROPOSED OFFICE 126 JTB
Sl no Description Unit Quantity Rate

NETWORK CABLE

11 Networking

12.1 P&F cat 6 networking cable with pvc conduts for VOICE AND DATA OF DLINK CO Nos 28.00 1,400.00
12.2 p& f face plates for io points of DLINK CO Nos 14.00 350.00

12.3 ALL THE WIRES FROM THE WORKSTATION WILL BE TERMINATED AT SERVER ROOM

TOTAL OF NETWORK CABLE

434802958.xlsx Page 14
 BOQ - FOR PROPOSED OFFICE 126 JTB
Sl no Description Unit Quantity Rate

HVAC

12 HVAC

AIR DISTRIBUTION

Supply,Fabrication, Installation and Testing of

sheet metal ducts complete with vanes,splitter
dampers,hanging arrangement etc.in accordance
with the approved shop drawings and
12.1 specifications

0.63mm (24 gauge) GSS Sqm

(22 gauge ) GSS Sqm
Supply, Installation and Testing of 125mm
deep antivibration flexible joints made out of
fire retardant fabrics. Nos
12.2
Supply, Installation and Testing of M .S.
Volume Controlled 'Type Damper of
galvanised steel sheet for collars to be
provided with suitable links and quadrants
for manual control of volume of air flow
and for proper balancing of the air distribution
system as per the approved shop drawings
and specifications. Sqm

Supply, Installation,Testing and Balancing of

434802958.xlsx Page 15
 BOQ - FOR PROPOSED OFFICE 126 JTB
Sl no Description Unit Quantity Rate
one way blow linear supply cum return air
grilles complete with removable/fixed core as
per approved shop drawings and specifications.
Grilles shall be of approved colour & shade.

Powder coated aluminium grilles of extruded

sections with integral flanges on both sides &
ends as required complete with corner pieces.

12.3 100mm/150mm wide grilles Sqm

12.4 TOTAL CARRIED TO SUMMARY (Air Distribution) Rs.

INSULATION

Supply and Application of internal acoustic

lining of supply air ducting as per the drawings
and specifications.

12.5 12mm thick lining SqM

12.6 THERMOSTAT Nos

12.7 MS PIPING Nos

12.8 DRAIN PIPE Nos

12.9 BUTTER FLY VALVE Mtr.

434802958.xlsx Page 16
 BOQ - FOR PROPOSED OFFICE 126 JTB
Sl no Description Unit Quantity Rate
TOTAL OF HVAC (80 PER SQ FT)

434802958.xlsx Page 17
 BOQ - FOR PROPOSED OFFICE 126 JTB
Sl no Description Unit Quantity Rate

FIRE FIGHTING WORK

13 FIRE FIGHTING WORK

SPRINKLERS providing downward sprinklers below the false ceiling Nos 15.00 1,500.00
SMOKE DETECTORS providing & fixing smoke detectors below the ceiling with panels & hooters connected Nos 5.00 2,500.00
to it
Hooter, Panel & Screen Nos - 25,000.00

TOTAL OF FIRE FIGHTING WORK

434802958.xlsx Page 18
Amount Remarks

25000.00

0.00
0.00

0.00

6000.00

5000.00
0.00
0.00
6000.00
0.00
2000.00
2000.00
0.00

46,000.00

434802958.xlsx Page 19
Amount Remarks

Wooden flooring as per approved

- shade or color

6,000.00

91,000.00

97,000.00

434802958.xlsx Page 20
Amount Remarks

116,250.00

60,000.00

13,500.00
-

87,500.00

79,200.00
-

-
-
-

434802958.xlsx Page 21
Amount Remarks
-

356,450.00

434802958.xlsx Page 22
Amount Remarks

70,000.00

10,500.00

80,500.00

434802958.xlsx Page 23
Amount Remarks

35,000.00

7,000.00

24,000.00

66,000.00

434802958.xlsx Page 24
Amount Remarks

54,000.00

32,000.00

86,000.00

434802958.xlsx Page 25
Amount Remarks

30,000.00

10,000.00

40,000.00

434802958.xlsx Page 26
Amount Remarks

66,000.00
-
20,000.00
8,500.00

-
-
-
-
-
-
22,000.00
-

116,500.00

434802958.xlsx Page 27
Amount Remarks

0.00

13500.00
0.00
0.00
0.00
0.00

13,500.00

434802958.xlsx Page 28
Amount Remarks

-
-

-
-
-
-

434802958.xlsx Page 29
Amount Remarks

105,000.00

434802958.xlsx Page 30
Amount Remarks

39,200.00
4,900.00

44,100.00

434802958.xlsx Page 31
Amount Remarks

434802958.xlsx Page 32
Amount Remarks

434802958.xlsx Page 33
Amount Remarks
56,000.00

434802958.xlsx Page 34
Amount Remarks

22,500.00

12,500.00

35,000.00

434802958.xlsx Page 35