PROPOSED WORKING ESTIMATE FOR

office unit 706/707, 55 Corporate Avenue, Saki vihar road , Andheri (e) Mumbai
STELMEC, Corporate Avenue, 7th Floor Descon Engineers
No. Description Qty. Unit Rate Amount

I Breaking / Removing
1 Existing flooring in Toilet 85 Sft. 30.00 2550.00
2 Divider walls 165 Sft. 30.00 4950.00
3 Loose Plaster 250 Sft. 30.00 7500.00
4 Cutting for Electrical Tranches 375 Rft 30.00 11250.00
5 Carting away Debris 2 Truck 7,000.00 14000.00
6 Removing dado tiles in toilet and pantry 40250.00

II Making New / redoing

1 CIVIL WORK
1.1 Plastering the broken surfaces and edges 350 Sft. 60.00 21000.00
1.2 Fixing Ceramic tiles ( 30" x 30") 1600 Sft. 180.00 288000.00
1.3 Pantry Counter 0 rft - 0.00
1.4 Waterproofing in toilets / Pantry 2 Job 12,000.00 24000.00
1.5 fixing wall tiles 12" x 12" 395 Sft. 180.00 71100.00
1.6 Toilet windows with Grannite framing 3 no 5,000.00 15000.00
1.7 Making modification in Existing glazing with Granite framing 1 Job 8,000.00 8000.00

1.7.1 Cutting in to wall and replasterit for accomodation of AC piping ets 1 job 13,000.00 13000.00
1.8 4" Brick mesonary with plasre on both faces 56 Sft. 220.00 12320.00
1.8 Siporex walls 3' and 6" 215 Sft. 170.00 36550.00
Siporex walls with plaster
488970.00
2 P.O.P. / FALSE CEILING WORK
2.1 Levelling the wall surfaces with P.O.P.
punning for new plastered surfaces 750 Sft. 32.00 24000.00
2.1 Gyp board Ceiling with coves 1300 Sft. 100.00 130000.00
2.2 Modular grid ceiling ( Tagular Type) 530 Sft. 130.00 68900.00
222900.00
3.1 Plumbing work with c class piping
with all necessary accessries fitting and fixtures 2 Job 27,000.00 54000.00

Cocealing Pipes?, UPVC ?. Schedule should have added here in this BOQ
3.1.1 Sanitary fitting anf fixtures( Hindware )
E.W.C ( wall hung ) Enigma ( with seat cover 2 Nos 16,000.00 32000.00
Concelled cistern with push plate 2 Nos 10,000.00 20000.00
Urinals with sensor ( Jaguer brand) 2 Nos 18,000.00 36000.00
Wash Basin.( Wall Mounted )13" x 18" 2 Nos 4,000.00 8000.00
Niralee Sink ( for Pantry) 1 Nos -
Nos
3.1.2 Plumbing fittings and fixtures ( Jaquar Brand)
Master Cock 2 Nos 3,000.00 6000.00
Angle Cocks 10 Nos 1,000.00 10000.00
Two way Bib Cock with Health Faucet 2 Nos 2,200.00 4400.00
Piller cock ( for Wash Basins) 2 Nos 3,000.00 6000.00
Sink conk 1 Nos -
122400.00
4 CARPENTRY / FURNITURE WORK
4.1 Making full height glazed partition 8'-0" ht. 425 Sft. 625.00 265625.00
(8mm clear glass) and solid partition above in 2" x 1" alu. Pipe framing with 8 mm
C ply paneling and laminated finish
4.2 Full height soilid partition with Alu framing 375 Sft. 575.00 215625.00
sandwitched with 8 mm ply and laminate
or Gup board with paint
4.2 Making Partitions with Laminate fin in Cabin Areas behind work stations 175 sft 550.00 96250.00
4.4 Pin up boards in cabin 65 Sft. 300.00 19500.00
4.5 Making Alu. Openable windows in Toilet area of Size 2' x 4' 2 no 4,000.00 8000.00
 STELMEC, Corporate Avenue, 7th Floor Descon Engineers
No. Description Qty. Unit Rate Amount

5 Work tables, counters etc.

5.1 Making meeting table ,laminated finish 1 No 24,000.00 24000.00
with glass top ( 4' x 2')with laminated base
5.2 Conference table unit ( laminated fin. 1 No 70,000.00 70000.00
(size : 12' x 4'3")
5.3 Reception counter 1 no. 30,000.00 30000.00
5.4 Add for Corian tops job

6 Doors/Panelling etc.
6.1 Toilet door laminated finish 4 no. 22,000.00 88000.00
6.1.A Toilet door frames with Laminate Fin 68 rft 350.00 23800.00
6.2 Laminated doors for conference,meeting 1 no. 20,000.00 20000.00
and for cabins ( mounted on floor spring)
Glass doors 5 no 25,000.00 125000.00
6.3 Laminate paneling to exist.Ent. Door 1 no 28,000.00 28000.00
6.4 Paneling outside ent. Door 0 sft
6.5 Wood work paneling for wall in cabin areas 350 sft 375.00 131250.00
1145050.00
7 MODULAR FURNITURE
( quotation attached)( incl.Taxes)
Estimated @
450/ Sq. ft for
covering all work stations with partitions, 1 11,75,000.00 1175000.00
area of 1533.00
Sq.ft

Cubilcle furniture,Pedestals ,side credenzas ets.

Fixing white colour corian material top

8 PAINTING / DECORATIVE TEXTURE WORK

8.1 Painting the entire premises with acralic
emulsion paint finish 5750 Sft. 33.00 189750.00

9 MISCELLANIOUS WORK
9.1 Mid back chairs for cabins
Staff chairs,etc( conference ,meeting rm) 35 no 5,500.00 192500.00
9.2 visitors chairs 9 no 4,500.00 40500.00
Mid Back Exe. Chairs 4 no. 7,000.00 28000.00
9.3 venetian blinds ( Roller blinds) 410 Sft 120.00 49200.00
9.4 Carpeting the office area 140 Sft 120.00 16800.00
327000.00
10 ELECTRICAL PROVISION
Making elec. Provision with necessary power
sypply and lighting

1) 5 amp pl pt ( stabilised)
2)15 amp pl pt ( Stabilised)
4) Power Circuit with 2 no 4 sq.mm and
1no 2.5 sq.mm earth wire

5) Lighting circuit - with 2no 2.5 sq.mm

and 1 no 1.5 sq.mm earth wire in PVC conduit
6) Telephone ( 2 pair) with socket

10.1 Elec. Fittings and fixtures

600 x 600 LED fixtures

15 V LED Spots in Pantry and Toilet

M.C.B/ D.B Etc / Elec. Panel, A.C Panel 1 Quote Attached 4,80,000.00 480000.00
22 V in open office area

12Tr
11 A.C system, Supply ( Ductable split) Daikin 45000 Avg/Tr 7,20,000.00 720000.00
Approx
1.5 Tr High Wall for pantry
1 Tr for Server room

SUMMARY
 STELMEC, Corporate Avenue, 7th Floor Descon Engineers
No. Description Qty. Unit Rate Amount

I Breaking/ removing 40250.00

II Making / redoing
1 Civil work 488970.00
2 P.O.P. / false ceiling work 222900.00
3 Plumbing / Saniatry 176400.00
4,5,6 Carpentry / furniture work 1145050.00
7 Modular furniture 1175000.00
8 Painting work 189750.00
9 Miscellaneous work 327000.00
10 Electrical work / Data 480000.00
11 A.C system 720000.00

4907320.00

Payment Terms
1 30% Advance Against Order
2 20% Advance on Completion of MEP Works and Partition Framing
3 20% on Completion of Partition Works and Falseceiling
4 20% Before Delivery of Modular Furniture
5 10% On Completion of works in 15 Days post subbmission of bill.