TENTATIVE ESTIMATE OF HAIR MASTERS PITAMPURA BRANCH

Dated : 08/09/2019

Bill of Quantities for Hairmaster PITAMPURA

Premises at
GROUND FLOOR
Carpet Area (Sq.ft.) 2,000.00

FINAL QUOTATION

Sr.No. Item Amount ( Rs) Cost Per Sq.Ft.

I Civil & related works 1,523,425.00
761.71
II Carpentry and Interior work 1,771,560.00
885.78
IV Painting works 123.80
247,600.00

VI Electrification and Allied Work 1,593,450.00 796.73

A TOTAL Err:509 Err:509

FIRST FLOOR
Carpet Area (Sq.ft.) 1,000.00
FINAL QUOTATION
Sr.No. Item Amount ( Rs) Cost Per Sq.Ft.
I Civil & related works 677,225.00 677.23
II Carpentry and Interior work 761,375.00 761.38
IV Painting works 54,400.00
54.40
VI Electrification and Allied Work 734,650.00 734.65
B TOTAL 2,227,650.00 2,227.65

GRAND TOTAL : A+B Err:509

 GROUND FLOOR
S.NO Particulars Qty. Unit Rate Amount

1 Bar/crockery unit & Wall Panelling(as per design)

a Bar Unit- 8'2" x 5: Using 19mm ISI marka ply,inside 8mm 1 1 90,000 90,000
vineer(100per sq.ft) on design with mellamine semi gloss
finish.

b Bar Unit Panelling- Using 19mm ISI marka ply,19mm thick 3d

MDF finished with duco paint.Including Concealed door closer
and same pattern design handle.

1 50 1,000 50,000
2 TV Unit Wall

a Using 19mm ISI marka ply on panelling finished in acylic

laminate sheet in high gloss,Metal finish mirror rose
gold/black/gold.

b TV Unit-19mm ply in base storage finished in 8mm

laminate.Fitting- Softclose heffle telescopic channel.

5 Puja Area
a 2 jaali-CNC laser cutting with duco finish
b Base unit- 19mm ply in base storage finished in vineer with
mellamine polish.+ printing cost of glass.

6 Dining wall 1
a Using 1.5" x 1.5" batton for base framing, panelled withn 12mm
ISI Marka ply,teak strip on side panel ,finished in mellamine
polish.Centre design finished in Mirror and laminate in criss
cross pattern & gold strip in grooves.

7 Dining wall 2
a teak strip on side panel and slabs for artifacts finished in
mellamine polish

8 CHANGE OF FALSE CEILING

###
a POP Work with Profile light and concealed light cutting in
ceiling.
###
5 Electricals and Allied works
###
a All necessary electrical work.Looping,change in points along 600 70 4o000
with existing points and wiring,making new point positions etc
including wiring-polycab,switch,socket etc. Basic
model switch boards.

b Ceing round 10w lights,LED Philips 20 Nos. 850 17,000

c ceiling profile chandelier light 2" x 8" length,including 8.00 Nos. 3,200 25,600
LED strip with 5w adapter
d chandelier ( within 15,000) 1 15,000 15000
3 AC WORK
AC Installation wih copper piping and concealed drain pipe 15,000 15,000
 FIRST FLOOR
S.NO Particulars Qty. Unit Rate Amount
1 Demolition / Clearing Works
Demolition / Clearing Works 650 sqft 15 9,750
staircase , railing , pergola work and toughen glass and its 1 LS 225,000 225,000
beautification
Breaking of lenter 100 sqft 45 4,500
2 Construction of Masonry Walls
a Providing and erecting 150mm thk along with Plaster, Single 350 Sq.ft 165 57,750
brick wall in cement and sand mortar with flush joint complete with
material, labour, scaffolding, curing etc. Ht.
Taken till 12'-6".

3 Floor Repairing and Plain Cement Concrete

a P/E Plain cement concrete including shuttering for levelling course for 1000 Sq.ft 48 48,000
flooring within the Premise.

4 Tile and Wooden Flooring work 0

i Proving and Laying Vitrified floor tiles as per Client Approval 1000 Sq.ft 120 120,000
over a cement mortar, bedding (1: 4) as per the design including
colour cement float joints in matching shade in Common Areas
and Toiet Floor. Basic Rate- 55 Rs/sqft.

ii Similar to above but for providing and fixing 75mm high 100.00 R.ft 125 12,500
skirting/border.

iii (Dado) Wall Tiles in Bathroom Walls (till 8'-0") and Pantry ( 400.00 sqft 120 48,000
till 5 '-0"). Basic Rate- 45 Rs./ft.

5 Plumbing 0
a Toilets + Pantry Plumbing Fresh Water Pipes and Drain Pipe and 2.00 Lumpsu m 28,500 57,000
along with Labour. per toilet

d Exhaust Fan Pipe Work in Bathroom and Keratin Area 2.00 Nos. 3,500 7,000

e Shampoo Station Drain and Hot and Cold Point 2.00 Nos. 7,300 14,600
f Sanitary Ware for all the Bathrooms 1.00 L.s 25,000 25,000
i Men And Women Pedicure Basin 3.00 Nos. 8,500 25,500
7 Anti Termite Treatment 0
a Carrying out Pest control and antitermite treatment 1000 sq.ft. 7 7,000

8 WaterProofing in the Bathrooms 0

Waterproofing treatment 125.00 sq.ft. 125 15,625
0
1 Partition
a Gypsum Partitions
Providing and fixing of full height solid partition made of G.I 1125 Sq.ft 115 129,375
Frame @600mm c/c bothways and covered and finished with Gypsum
Board Ht. till 9'-6" Make- Lafarge

0
2 Gypsum False Ceiling 1000 Sq.ft 95 95,000
a Gypsum Running Patta 200 Rft. 95 19,000
0
3 POP Wall Punning 1150 sqft 28 32,200

5 Doors 0
i doors 7 Nos. 12,000 84,000
i doors(toilets) 2 Nos. 9,500 19,000
6 Designer Section 0
 3 Bridal Concept 1.00 L.S 135,000 135,000
5 Mens Section & women Sections Round Mirrors with Side 7.00 Nos. 35,400 247,800
Table in Sunmica

a Emulsion Paint on Partition/ Wall

Providing and applying desired paint acrylic 1200.00 Sq.ft 22 26,400
/luster finish to walls, of approved shade.. The
surface of wall to be painted shall be prepared and
applied with two coats of primer, two coats of putty
and touch up putty if required to achieve smooth
finish.Make- Asian/ burger

b Acrylic Emulsion Paint on Ceiling

Same as item (a) but applying acrylic emulsion 1000.0 Sq.ft 28 28,000
paint on the ceiling
1 All electrical Work..POWER POINT / D.B along with
WIRING
Including Wiring, Switch Socket, Exhaust, Conduting, DB , 1000.00 Sqft 165 165,000
M.C.B , Generator Changeover , MCCB etc.
Make- Fan - Crompton
Switch socket- Le- Grand
Exhaust- Crompton/ usha
Wire - Polycab

2 Ceiling Lights Sections

Round Ceiling Light in the Ceiling 40.00 Nos,. 1,250 50,000
Main Area Chandiliers 1.00 Nos. 18,500 18,500
Entrance Chandilier 1.00 Nos. 8,500 8,500

3 A.C Work
ii 2.0 Tr Mega Hi wall Unit. 4.00 Nos. 48,000 192,000
ii 1.0 Tr Mega Hi wall Unit. 3.00 Nos. 32,000 96,000
iii Supply of Copper refrigerant piping duly insulated with 145.00 Rmt 850 123,250
nitrile tube & supported.
iv Supply of Interconnecting electrical cabling b/w indoor & 145.00 Rmt 320 46,400
outdoor units.
v M.s Jall Platform Required Ouside to Hang Outdoor Units 1.00 L.S 35,000 35,000

Total Cost R 2,227,650

s.