Project SASMOS
Location BENGALURU
Date
Revision
SUMMARY OF CIVIL & INTERIOR WORKS
SR/NO DESCRIPTION Amount
I PART A - INTERIOR WORKS
1 PARTITION & DOORS ₹224,850
2 TILE WORK ₹1,274,815
3 PAINTING ₹147,212
4 MODULAR FURNITURES
5 DESIGNER/FUNCTIONAL ELEMENTS ₹1,285,200
6 MILL WORKS ₹130,150
SUBTOTAL - CIVIL AND INTERIOR - PART A
II PART B - MEP WORKS
7 HVAC
8 LIGHTING
SUBTOTAL-PART B
III PART C - DESIGN & PMC COST
9 Design & PMC Cost
10 Deep Cleaning
11 Housekeeping
SUBTOTAL-PART C
SUBTOTAL - CIVIL AND INTERIOR - PART A
SUBTOTAL - MEP WORKS - PART B
SUBTOTAL - PMC COST - PART C
TOTAL (A+B+C) without taxes
TOTAL (A+B+C) with GST18%
Site
Glassconditioning demolition
partition channel
work
fixing completed,
completed, Glass
PAYMENT TERMS Electrical material
doors framing delivery
completed,
% (Conduit, Floor
HVAC ducting 80% Raceway),
Amount (Exclusive
RA Day Payment/Milestone Electrical
installationconduiting
completed,
Milestones
of GST) installation
Ceiling & Wall70% completed,
painting 1st
s
Plumbing
coat work 60%
completed, loose
1 0 0 40 Execution
completed, Advance
furniture poPCC work blinds
released,
2 15 0 30 completed, Electrical
po released,Gypsum
material
partition delivery(electrical
4 60 0 25 wiring
completed.Electrical
material
(Electrical50%
wiredelivery),
laying 90%light
fixtures po released,
completed, Data wireglass
laying
partitions po released,
90% completed), Carpentry
HVAC po released,
base structure False
completed,
Ceiling framing 50%
Fabrication 50% completed,
SUMMARY 1 of
5 65 0 5 Before Deep Cleaning
Grand Total 0
SUMMARY 2 of
GYPSUM PARTITON & GRID CEILING BOQ
SL TOTAL
NO DESCRIPTION FOR SUPPLY & LABOUR QTY LOCATION UNIT RATE AMOUNT REMARKS
PARTITION WORKS
A MODULAR GLASS PARTITION & DOORS :
Supply & Installation of Single glazed partition Height - 8ft
Single glazed partition with 12mm thk toughened glass. The panels are supported by
black anodized aluminium ground and ceiling profiles of 100x25mm (H) attached to
the floor and suspended false ceiling with Aluminium Cover Profile . On the vertical
1 edges the glass panels are wrapped around with 100x25mm Vertical profiles with
Aluminium Cover Profile.Certified proprietary factory finished 'I' Profile used for glass
to glass joints. The glass to glass joints at the corners to have 90°corner Slim Profile
and in the perpendicular glass junction (T-junction) is to be used.
Upto 8 ft Height 108 VIP Pantry Sft 625 67,500
2 GLASS DOORS :
Single leaf Door for Single Glazed Partition D1 - : SIZE 1050 mm x 2400 mm
ENTRANCE DOOR
Supply & Installation of Single leaf Glass Door (12mm thick toughened Glass)
2.1 Door Frames: Frameless 1 VIP Pantry Nos 42000 42,000
Ozone door hardware- lever handle with lock, TS 3000V exposed door closer , half
moon door stop and drop down seal (All door hardware in SS finish)
3 Block work
Providing and constructing autoclaved 4" thick wall of 75mm X 240mm X 600mm
Cement Block in proper line and level, at all levels in cement mortar 1:4 (1 cement
and 4 river sand) using standard size of blocks. rate shall include providing concrete
binders in proportion 1:2:4, RCC binder to be at every 1mtr interval from floor level.
The rate is to be inclusive of the cost of reinforcement and formwork, cover block for 384.00 VIP Pantry Sft 175 67,200
reinforcement, and all other incidental charges etc., all complete and as directed. The
rate shall also include closing the gap between the masonry and RCC beam/ slab
finished to the required slope as directed by an engineer in charge. Note: - the width
of joints is not to exceed 10mm.
Providing 12 mm thk internal cement plaster in single coat on fair side of brick walls
for pop punning. 768.00 VIP Pantry Sft 50 38,400
4 Debris Removal 3.00 All Areas Loads 3250 9,750
GRAND TOTAL ₹224,850
CIVIL BoQ
SL NO DESCRIPTION FOR SUPPLY & LABOUR QTY Unit RATE AMOUNT
E FLOORING
Vitrified Tile:-
Supply & Installation of Vitrified Tile
Description
1
Size - 600*600mm
Thickness - 10-12mm
Basic price is 70/- sft
Cafeteria 4,008.00 Sft 210.00 841,680
VIP Pantry 428.00 Sft 210.00 89,880
Dado Tile:-
Supply & Installation of Designer Vitrified Tile
Description
2
Size - 450*300mm
Thickness - 10-12mm
Basic price is 100/- sft
VIP Pantry 46.00 Sft 230.00 10,580
High Tea 120.00 Sft 230.00 27,600
3 Puff Ceiling - SITC of 50 mm Puff Ceiling with MS Frame 605.00 Sft 215.00 130,075
4 ACP Cladding - Facade Side 280.00 Sft 625.00 175,000
GRAND TOTAL ₹1,274,815
REMARKS
PAINTING BOQ
SL.NO DESCRIPTION MAKE LIST LOCATION UNIT QUANTITY RATE AMOUNT (Rs.) REMARKS
(Rs/Unit )
G PAINTING
Wall Paint
Providing and applying Three coats of pre approved tractor emulsion paint Paint - Tractor Emulsion
1 to the walls, including surface preparation with two coats of putty,1 coat Putty & Primer: Asian All areas Sft 4,862.00 26.00 126,412
of primer and sanding all complete. With the necessary drying periods for Paints
each coat. Cost to include all heights and surfaces.
Ceiling Paint
Providing and applying Two coats of pre approved tractor emulsion paint Paint - Tractor Emulsion
2 to the walls, including surface preparation with two coats of putty,1 coat Putty & Primer: Asian All areas Sft 800.00 26.00 20,800
of primer and sanding all complete. With the necessary drying periods for Paints
each coat. Cost to include all heights and surfaces.
GRAND TOTAL ₹147,212
PLUMBING -
1
Washroom
2 WATER PROOFING
GRANITE
SANITARYCOUNTER
WARE WITH -
3
HANDWASH
CP FITTINGS -AREA
4 SANITARY WARE WITH
WASHBASIN
CP FITTINGS -SS SINK -
5 HIGH TEA AREA
BOTTLETRAPS
WASHBASIN VIP
6 INCLUDING
PANTRY WASTE
7 COUPELERS
FLOOR TRAPS
ANGLE COCK LONG
8
THREAD
9 TISSUE PAPER HOLDER
10 PILLAR COCK
Providing waterproofing treatment to floors and walls , by cleaning the surface, identifying
Providing, Laying
and filling the andby
cracks jointing
a paste inofposition
cement WET and WORK
heavy quality UPVC, spigot
waterproofing compound and socket pipes for soil,
as manufactured by
waste
ROFF / Fosroc or equivalent make as per the manufacturer’s specifications then applying of
and vent ( 4 kg/cm2 ) including all fittings, bends,
Specification cowls, single or double junctions Makes
different degrees,
cement slurry along with
withorwaterproofing
without accesscompound
doors, etc.allincluding
over thejointing
surfacewith rubber
before layingring and
brick NA
solvent compound,
bats in one fixing them
layer sandwiched on floors
between or layers
two vertically against
of 20 walls,inso
mm thick as to keep
cement mortar the1:4
pipe
along
away from the waterproofing
wall as shown on drawing from
including Pine Valley
with approved compound ROFFtesting after
/ Fosroc laying themake
equivalent pipesasasper
specified
the
and painting
Providing andetc.
manufacturer’s complete.
fixing sink in granite
specifications and finishing smooth with jute fibres mixed at the rate of 0.9 kg NA
per cement
Providing andbag in necessary
fixing DOUBLE slopeSSincluding
DIN sink bowl finishing with 300 mm height of wall in cement NIRALI
Providing
mortar 1:4and
withfixing round above
waterproofing counter
compound and type washbasin
curing the same in white
by colour
preparing including
water for 14allthe
Providing and fixing bottle traps fortraps,
the Urinal blocks and the Wash Basin testing
Sinks byetc.
utilizing Jaquar/
mountings,
days waste coupling, bottle PVC connector, sealing of joints,
necessary accessories. Equivalent
complete.and
Providing Basefixing
PriceinINR 6000 heavy PVC floor trap with 75 mm dia outlet and 40 mm
position NA
30.48 x 7.62
minimum seal x 15.24
completecm with M‐150 cement concrete all around and below the trap, Jaquar/
Base Prise:supplying
Providing
including &1500
Fixing ofand Angle Cock
fixing brasslong/ C.P
thread of approved
square grating ofmake
150 xand150size
sizeincluding
with brass allC.P cover Equivalent
Jaquar/
connections and accessories
plate etc. complete. Base Price all 850/-
complete as per manufacturer's instructions. Base Price
Per Unit
Providing Equivalent
1200/- Per&UnitFixing of Toilet Paper Holder of approved make and size including all connections Jaquar/
and accessories
Providing & Fixing allof
complete
Pillar Cockas per manufacturer's
of approved make andinstructions. Baseall
size including Price 3000/- Per
connections andUnit Equivalent
Jaquar/
accessories all complete as per manufacturer's instructions. Base Price 1600/- Per Unit Equivalent
SUB TOTAL
Unit Final Quantity Unit Rate Amount
SQFT 200 150.0 30,000.00
SQFT 150 95.00 14,250.00
SQFT 46 425.0 19,550.00
NOS 1 17,500.0 17,500.00
NOS 0 0.00
NOS 7 2,500.00 17,500.00
NOS 4 950.00 3,800.00
NOS 7 1,350.00 9,450.00
NOS 1 950.00 950.00
NOS 7 2,450.00 17,150.00
130,150.00
DESIGNER/FUNCTIONAL ELEMENTS BOQ
SL.NO DESCRIPTION LOCATION UNIT
Frosted Film
1 Self-adhesive 62.5 microns optically clear metallized Cabins Sft
polyester colour film with abrasion resistance coating.
Bamboo Designer Ceiling with appropriate space for lights
2 Cabins Sqft
and planters
3 Designer Light - Large Cafeteria Nos
4 Designer Light - Medium Cafeteria Nos
5 Metal Column Cladding in Bamboo Cafeteria Sqft
6 Side Table VIP Pantry Nos
7 Dining Table VIP Pantry Nos
8 Dining Chair VIP Pantry Nos
9 Designer Sofa - 3PAX VIP Pantry Nos
10 Lounge Chair High Tea Nos
11 Lounge Table High Tea Nos
GRAND TOTAL
NTS BOQ
RATE
QUANTITY (Rs/Unit ) AMOUNT (Rs.) REMARKS
108.00 325.00 35,100.00
450.00 950.00 427,500.00
20.00 4,250.00 85,000.00
10.00 3,550.00 35,500.00
384.00 1,150.00 441,600.00
1.00 9,500.00 9,500.00
4.00 19,500.00 78,000.00
16.00 3,250.00 52,000.00
1.00 42,500.00 42,500.00
6.00 7,250.00 43,500.00
2.00 17,500.00 35,000.00
₹1,285,200
MILL WORKS
SL NO DESCRIPTION FOR SUPPLY & LABOUR Location Qty Unit RATE AMOUNT Remarks
BASE UNIT - Pantry
4.1 VIP Pantry 45.00 Sft 1750 78,750
Size L 4500 x D 600 x H 900mm
4.2 PANTRY
OVER HEAD KITCHEN
UNIT -counter
Pantry - VIP Pantry 16.00 Sft 1150 18,400
L4500mm x W750mm x D600mm
4.3 VIP Pantry 24.00 Sft 425 10,200
Granite counter top (Basic Price 300
4.4 Ceramic Sink
Rs/Sft) VIP Pantry 1.00 Nos 13500 13,500
4.5 PANTRY
Window KITCHEN
Counter -counter
Granite- High Tea Area 16.00 Sft 425 6,800
L4500mm x W750mm x D600mm
4.6 High Tea Area 20.00 Sft 425 8,500
Granite counter top
BASE UNIT - Pantry (Basic Price 300
4.7 Rs/Sft) High Tea Area 30.00 Sft 1750 52,500
Size L 4500 x D 600 x H 900mm
4.8 OVER HEAD UNIT - Pantry High Tea Area 16.00 Sft 1150 18,400
4.9 Dry Wet Wastebin Handwash Area 1.00 Nos 4250 4,250
Sub Total (Exc of taxes) 211,300
6. Interiors 12 of
