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

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 4 Truck 7,000.00 28000.00
6 Demolition of Existing bathroom 100 Sft. 30.00 3000.00
7 Demolition of Existing old Flooring 1500 Sft. 30.00 45000.00
102250.00
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 ( 24" x 24") Tile of upto 45Rs/Sqft or Carpet 1600 Sft. 180.00 288000.00
1.4 Waterproofing in toilets / Pantry 2 Job 12,000.00 24000.00
1.5 fixing wall tiles 24" x 24" Tile of upto 45Rs/Sqft 430 Sft. 180.00 77400.00
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 replastering for accomodation of AC piping ets 1 job 13,000.00 13000.00

1.8 4" Brick masonary with plasre on both faces 100 Sft. 200.00 20000.00
Rate is Including Siporex Blocks, Cement and Labour
1.8.1 Siporex walls 3' and 6" 215 Sft. 180.00 38700.00
Siporex walls with plaster

Rate is Including Siporex Blocks, Cement and Labour 505100.00

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 ( Jaquar 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 -

3.1.2 Plumbing fittings and fixtures ( Jaguer 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 -

Other Accessories (Like Tissue Holder, Towel Ring Etc) 2 Nos 10,000.00 20000.00

142400.00
4 CARPENTRY / FURNITURE WORK
4.1 Making full height glazed partition 8'-0" ht. 425 Sft. 625.00 265625.00
 STELMEC, Corporate Avenue, 7th Floor Descon Engineers
No. Description Qty. Unit

(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
4.3 Making Partitions with Laminate fin in Cabin Areas behind work stations 280 sft 550.00 154000.00
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

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 at MD Table 1 job 10,000.00 10000.00

6 Doors/Panelling etc.
6.1 Toilet door laminated finish (Door in Block Board with Laminate Finish) 4 no. 22,000.00 88000.00

6.1.A Toilet door frames with Laminate Fin (Door frame in Ply with Laminate Finish) 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)
6.2.A 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 Safety Shutter 1 Nos 25,000.00 25000.00
6.5 Wood work paneling for wall in cabin areas 350 sft 375.00 131250.00
1237800.00
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
Brand and how many coats of paint application is not mentioned here. Primer
coat?

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
9.5 Carpeting of Entire Area 1200 Sft 120.00 144000.00
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
 STELMEC, Corporate Avenue, 7th Floor Descon Engineers
No. Description Qty. Unit

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

Quote
M.C.B/ D.B Etc / Elec. Panel, A.C Panel 1 4,80,000.00 480000.00
Attached
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
I Breaking/ removing 102250.00
II Making / redoing
1 Civil work 505100.00
2 P.O.P. / false ceiling work 222900.00
3 plumbing / Saniatry 196400.00
4,5,6 Carpentry / furniture work 1237800.00
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

5156200.00

A Sensor Light, Inside all the cabins and Toilets 8 2,000.00 16000.00
B Smoke detector With Alarm System, Cabling and Fixing included 7 12,500.00 87500.00
C Fire Extinguisher 3 4,000.00 12000.00
Meeting Room Booking Display system, Only Wiring and Conduiting considered
D 1 8,000.00 8000.00
Considered, Customer to supply end Fittings

E Main Entrance Gate architecture view, With Lateral Colapsible Shutter 0

TV and display system in conference room, Only Wirring and Conduiting

F 1 8,000.00 8000.00
Considered, Customer to supply end fittings

131500.00

5287700.00

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.