Final Estimate

Carpet Area (Sq.ft appx) 826.00

1,801.52 INR
# Package Unit Cost Amount
A Civil and Interior Works 1,041.52 INR 860,298.00 INR
B Electrical Works 250.00 INR 206,500.00 INR
E Fire alarm , , Sprinkler 120.00 INR 99,120.00 INR
Scope includes Fire Alarm System, Specifications shall include - FAS and sprinkler
Apollo/System Sensor or equivalent;
F HVAC 330.00 INR 272,580.00 INR
G
IT WORKS
60.00 INR 49,560.00 INR
TOTAL (A) 1,801.52 INR 1,488,058.00 INR
Extra work ( Carpet for entire office and Glass partiton at entrance) 33,010.00 INR
EXCLUSIONS
COST ESTIMATE FOR-| Resource Bridge
The below has been worked out for a corporate office set up finishing requirement. (Grade 'B+' specifications)
Works include all civil works, false ceiling, flooring (hard & soft), partitions (with doors, glazings etc.), graphics, films, blinds, storages &
counters, Reception table, etc. as per design complete.
Finishing specifications shall include - Sound proof gypsum partitions ,Soft board & Acrylic emulsion skin on partitions; Gypsum ceiling in some
part of MD cabin & Conference room, reception only, imported/ indian tiling finishes for reception etc. Armstrong make or equivalent grid
ceiling. .
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)
Scope includes low side works (ducting, insulation, grilles and diffusers) for entire office area.
10. Office Equipments (photocopiers, Fax machines etc.) not included.
9. Kitchen Equipment (Coffee machines, fridge, microwave etc.) not included
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.
8. IN case provision of Floor Electrical panels is required, the same will be at additional cost.
It includes only cable pulling till the modular workstation , crimping and server up will be done by the client IT team
12. Any Extra Cost as in Mathadi will be given by Client.
4. Any modifications/ alterations or cost attached to damage over existing glass facade of the building has 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.
11. AV equipment (Plasma, AV Conferencing, LCDs, projectors etc.) not included.
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.
Page 1
Civl and Interior Megas Architectural Services Pvt. Ltd.
NOS ITEM LOCATIO
N
SPECIFICATION UNIT
QTY RATE AMOUNT
1.00
1.01 Pest control and
Anti-termite
treatment
All office
area
Providing Pest control and Anti-termite treatment in Entire Office sqft
826 - -
2.00
2.01 Cleaning of debries Cleaning of Debries L.S 2 4,400.0 8,800.00
3.00
3.01 100mm thick
Siporex Wall
Pantry &
MD Cabin
Making 150mm thick wall of 100mm thick Siporex Block. With proper line and
level ready to apply plaster/punning(POP/Gypplaster).
sqft
20 125.0 2,500.00
3.02 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
25 90.0 2,250.00
3.03 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
25 130.0 3,250.00
4.00 -
4.01 Cement plaster All over
office
Providing 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
25 40.0 1,000.00
4.02 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
1,600 24.0 38,400.00
5.00 -
5.01 Ceramic tile flooring Toilet/pan
try
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 Basic Price 40 Rs/per Sqft
rate is including loading transport and octria
sqft
100 90.0 9,000.00
5.02 Ceramic tile dado Cafe,
Considerd
2'height
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.Basic
Price 45 Rs/per Sqft rate is including loading transport and octria
sqft
10 100.0 1,000.00
-
5.03 Ceramic tile dado Toilet, 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.Basic
Price 40 Rs/per Sqft rate is including loading transport and octria
sqft
155 90.0 13,950.00
5.04 (PCC) 100mm thick
Cement Concrete
Flooring
All over
Office
Providing 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.
complete
sqft
790 55.0 43,450.00
5.05 IPS Providing and laying 25-50mm thick IPS flooring with cement laid to proper
level and slope in alternate bays including compactions, filling joints, finishing
smooth with cement Mortar 1:1 of sufficient minimum thickness to give a
smooth & even surface and curing etc. complete
790 30.0 23,700.00
6.00 -
6.01 Twin granite slab
frame
toilets
doors
Providing 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
20 320.0 6,400.00
6.02 Vitrified tile skirting Open
office
Providing and cladding 100mm high Vitrified Tiles for Skirting of approved
make and approved sample.
rft
250 70.0 17,500.00
7.00 -
CIVIL WORK
Pest Control
Demolition & Dismantling
Masonry Work
Wall Preparation
Flooring & Cladding
Skirting & Trims
Counters
5
Civl and Interior Megas Architectural Services Pvt. Ltd.
7.01 Hand Wash counter
toilets,
handwash
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 & 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.Basic Price of raw granite 150 Rs/per Sqft rate is including loading
transport and octria rft
2 1,410.0 2,820.00
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.
3 1,410.0 4,230.00
7.03 Pantry Ledge
Pantry
Providing and fixing 600mm wide Pantry Ledge of 19mm thk ply with
Laminte Finish top of approved shade
rft
3 1,100.0 2,750.00
8.00 -
8.01 Single skinned gyp.
Partition
Open
office,
cabins,
meet
rooms,
conferenc
es, board
room
Providing and fixing 100mm thick full height single skinned Gyp partition
with wooden support as per the drawings detail given.
sqft
486 110.0 53,405.00
8.02 Non Toughened
Glass partitions on
Aluminum C
channels
Providing and fixing full height glass partition which include 10mm thick
clear Non- toughened glass supported on Hard wood framework as per the
design above celing and grouted in floor with U channel . Average height of
glass considered 7'-0"
sqft
106 305.0 32,208.00
8.03 Above ceiling
partition
Providing & fixing Partition above false ceiling with single sheet gypsum sqft
108 100.0 10,800.00
9.00 -
9.01 DB shutters Server
panel
Providing and fixing DB shutters in 25mm thick Block board finished in
approved shade laminate with 12mm thick teak wood beading and teak wood
framework of section 50mmX35mm 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
15 295.0 4,425.00
Cost of Laminate Rs. 25/sqft -
9.02 Trap door in ply Providing 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 teak
wood lapping and finished in polished match to laminate shade, inclusive of
necessary 19mm thick commercial ply support from ceiling and lock etc.
complete
sqft
20 375.0 7,500.00
9.03 Pantry counter
shutters
below
sink of
Pantry
only
Below counter of shutters of 19mm thick Marine ply finished in approved
shade laminate on exposed surface & 0.8mm thick laminate on internal
surfaces inclusive of 12mm thick teak wood beading and necessary teak wood
frame work finished in colour polished match to laminate or as directed, Cost to
be inclusive of intermediates in 19mm thick Cudappah laid over a 25mm thick
bed of cement mortar of proportion 1:5, dead locks with SS finished keyhole,
brushed ss finished 100mm approved handle, magnetic ball catch, SS Tower
bolt etc complete as directed.
sqft
8 420.0 3,360.00
Partitions
Shutters
5
Civl and Interior Megas Architectural Services Pvt. Ltd.
10.00 -
10.01 Main door 4' x 7' Entrance Single shutter, 12mm thick Non toughened glass as shutters on patch fittings of
Enox or equivalent make, floor spring of Enox make, all other accessories, hard
ware etc. complete.
nos
1 20,000.0 20,000.00
10.02 3' x 7' Single shutter, shutter, 12mm thicknon- toughened glass as shutters on patch
fittings of Enox or equivalent make, floor spring of enox make, all other
accessories, hard ware etc. complete.
nos
4 16,000.0 64,000.00
10.03 3'x 7' Pantry Single shutter,38mm thick blockboard, surfaces in laminate, with vision Panel
On floor spring of Enox or equovalent make, all other accessories, hard ware
etc. complete. as per detailed drawings etc. complete.
nos
1 14,000.0 14,000.00
10.04 750 x 2000mm WC doors Single shutter, 30mm thick blockboard,fixed on twin granite framework, vertical
surfaces in laminate, Aluminium grills, SS handles, hardware etc as per detailed
drawings etc. complete.
nos
1 12,000.0 12,000.00
11.00 -
11.01 Glass board Providing and fixing 8mm glass board panel with frosted film stick on rear
side of panel, fixed on 6mm thk ply with boctic etc. (4' x 2')
sqft
20 375.0 7,500.00
11.02 soft board 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) (2' x 6')
sqft
24 275.0 6,600.00
11.03 Double Seater Sofa Providing and fixing Double Seater Sofa with TW framework, foam, fabric
upholstery.
nos
2 13,500.0 27,000.00
11.04 6 -seater board
room table
Providing and constructing 6 seater Board room table finished in Laminate
complete. With wire manager( POP UP box) Size 7 ' 0" X 3'0" Note To be
made at out side the Site and deleverd at site after completion
nos
1 23,000.0 23,000.00
11.05 Cabin table Providing and fixing Cabin table finished in Laminate as per details.cost to
be inclusive of pedustal , Note: To be made at outside the Site and
delivered at site after completion Size - 4'-6" X 2" x 2'-6"
nos
3 16,500.0 49,500.00
11.06 Linear Workstation Providing and fixing Linear Workstations Inclusive of keyboard tray and sharing
pedestal.. Size - 3'-6" x 2'-0" X 2'-6"
nos
6 9,800.0 58,800.00
12.00 -
12.01 storage Out side
Pantry
Providing and fixing storages in 19mm thick Ply with 25mm thick Block
board shutter finished in approved shade laminate.from both side
-
750mm height sqft 22 750.0 16,500.00
13.00 -
13.01 Lustre Paint for wall 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
2,800 24.0 67,200.00
13.02 Plastic paint for
false Ceiling
False
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
840 20.0 16,800.00
14.00 -
14.01 Frosted Film For glass
partition
Providing and fixing Frosted film on Glass Partition with as per the
manufacturer specification-Garware
sqft
80 80.0 6,400.00
-
15.00 -
15.01 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
rft
L.S
30,500
30,500.00
15.02 Kitchen sink with
wall mounted sink
cock
Providing and fixing S. S. Sink of "Nirali" make of size 457mmX560mm with
single . 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
1 7,000 7,000.00
Item code No for wall mounted sink cock - 357 - Jaquar 'Continental' series -
Item code No for Angular Stop Cock - 053 - Jaquar 'Continental' series -
Item code No for Bottle Trap - 767- Jaquar -CP finished -
15.03 Angular Stop Cock
for vending machine
& kitchen equipment
Providing and fixing in position Angular Stop Cock with wall flange with
sealing of joints with Teflon taping, testing etc. complete
nos
2 2,000 4,000.00
Item code No for Angular Stop Cock - 053 - Jaquar 'Continental' series -
15.04 E W C with attached
Flushing Cistern
Providing and Fixing wall hung W. C. and coupled cistern with concealed P
trap ,
nos
1 15,000.0 15,000.00
Loose Furniture
Storages
Finishes
Film Work
Toilet PLUMBING and SANITARY WORK
Doors
5
Civl and Interior Megas Architectural Services Pvt. Ltd.
15.05 wash basin Providing and fixing round above counter bowl type washbasin of
Hindware make of size 500mmX400mm 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. complete
nos
1 5,500.0 5,500.00
15.06 Health faucet Supplying, fixing, testing and commissioning of Jaguar HD make health faucet
of model no. 563
nos
1 2,000.0 2,000.00
15.07 Stop cock Supplying, fixing, testing and commissioning of Jaguar concealed stop cock of
model no. 083
nos
1 1,450.0 1,450.00
15.08 Toilet Paper holder Supplying, fixing toilet paper holder of approved make. nos 1 1,200.0 1,200.00
15.09 Mirror Providing and fixing mirror in position sqft 6 375 2,250.00
16.00 Miscellaneous -
16.01 Providing and fixing signages ( Pull Push/ Toilet/CMD/Confrence/Pantry/
Server/ Fire exit)
LS
1 2,000.0 2,000.00
16.02 Providing and fixing signages ( Company LOGO ) 8mm acrylic Ls 1 8,000.0 8,000.00
16.03 HB Chair 0 nos. 3 5,000.0 15,000.00
16.04 MB Chair Providing and Fixing Medium Back Chairs nos. 19 3,700.0 70,300.00
16.05 Bar Stool Providing and Fixing Bar Stools nos. 3 2,700.0 8,100.00
16.06 centre table supply of centre table for reciption nos. 1 6,000.0 6,000.00
860,298
Signages
TOTAL
5