Description AMOUNT (RS.) : Civil& Interior Works
Description AMOUNT (RS.) : Civil& Interior Works
)
DESCRIPTION
SCHEDULE NON-SCHEDULE
ITEMS ITEMS
NON-SCHEDULE
ITEMS
6,785,594.14
67,604.60
1,511,686.82
3,297,924.35
652,084.54
4,503,129.76
1,059,154.95
17,877,179.16
5,883.53
ESTIMATE FOR INTERIOR WORKS OF 9TH FLOOR AT SABANNA
DSR (VOL.
SL.NO. I & II) DESCRIPTION UNIT QUANTITY
ITEM NO.
(A) Floor
With Sand Cement Mortar (1:4) 20 mm thick &
2 mm thick cement slurry at back side otiles
using cement @ 2.91 Kg/Sq.m & joinfilling
using white cement slurry @
10
0.20kg/Sq.m.
(B) Wall
With Sand Cement Mortar (1:3) 15 mm thick &
2 mm thick cement slurry at back side of tiles
using cement @ 2.91 Kg/Sq.m & joint filling
using white cement slurry @
0.20kg/Sq.m.
56.00 28,986.16
19.00 11,079.00
101.00 232.30
120.00 547.20
3.65 944.64
100.00 56,600.00
586.00 151,188.00
1,970.00 921,782.70
2,079.00 643,803.93
1,792.00 100,800.00
1,040.00 9,942.40
1,272.00 41,453.21
2,685.00 5,719.05
4,016.00 46,424.96
173,836.00 155,583.22
2,801.00 628,998.16
412.00 13,184.00
313.00 12,207.00
44.00 2,376.00
1,223.00 42,805.00
1,919.00 67,165.00
340.00 30,451.08
367.00 12,845.00
103.00 3,605.00
8,442.00 356,590.08
1,371.00 643,574.82
1,371.00 161,860.26
1,189.00 25,420.82
1,242.00 28,019.52
983.00 97,740.18
1,203.00 111,235.40
1,292.00 24,690.12
1,507.00 30,953.78
1,007.00 106,397.61
1,257.00 137,681.72
3,197.00 11,780.95
21.00 7,481.88
231.00 82,300.68
22.00 1,237.50
40.00 2,250.00
122.00 6,862.50
41.00 6,047.50
89.00 13,127.50
382.00 75,093.56
4,919,069.37
ESTIMATE FOR SANITARY WORKS OF 9TH FLOOR AT SABANNA
PWD.SCH
(VOL. I &
SL.NO. DESCRIPTION UNIT QUANTITY
II)
ITEM NO.
SCHEDULE ITEMS :
NON-SCHEDULE ITEMS :
PWD.SCH
(VOL. I &
SL.NO. DESCRIPTION UNIT QUANTITY
II)
ITEM NO.
5,057.00 10,114.00
12600
506.00 1,012.00
171.00 342.00
792.00 1,584.00
285.00 570.00
613.00 1,226.00
494.00 988.00
15,836.00
TOTAL
RATE
AMOUNT
(Rs./-)
(Rs./-)
3526.55 7,053.10
22635.59 45,271.18
1271.78 2,543.56
1903.25 3,806.50
4465.13 8,930.26
67,604.60
ESTIMATE FOR INTERIOR WORKS OF 9TH FLOOR AT SABANNA
NON
SL.NO. SCHEDULED DESCRIPTION UNIT QUANTITY
ITEM NO.
Providing and fixing toughened glass
partition made out of 12 mm thick
toughened glass finished with S.S patch
1 NS fittings/floor spring /handle of approved Sq.M 472.65
make (Dorma/Hettic/Hefele) all
complete as per instructure…….
11637.90 5,500,653.44
1293.10 226,628.71
1551.70 220,884.50
4320.00 589,680.00
1815.00 247,747.50
6,785,594.14
ESTIMATE FOR ELECTRICAL WORKS ( SCHEDULED ) OF 9TH FLOOR AT S
PWD.SCH
ELECTRICAL
SL.NO. DESCRIPTION UNIT
WORKS(VOL. II)
ITEM NO.
Fixing only Sheet Steel Main Switch
(Rewirwable type)/ Change over on Flat Iron
Frame/Angle Iron Frame on wall
1 1 PAGE - C-1 EACH
100/125 Amps On angle iron frame
( 415V TPN)
Fixing only TPN switch fuse units in Sheet Steel
2 2 PAGE - C-1 enclosure with HRC fuses on angle iron frame on wall EACH
for 32A to 400A
Fixing only SPN MCBDB (4 to 16 way) on flat iron
3 3 PAGE - C-1 frame on wall EACH
6-32 A
11
SP EACH
Havells 63 A
DP
EACH
TP
Supplying and fixing double door Vertical TPN MCB
Distribution board for MCCB incomer with IP-42/43
protection, on angle iron frame on wall & mending
good
the damages to original finish incl. Inter connection
with
15 PAGE - D-11 suitable size of copper wire and neutral link &
provision
for earthing attachment
8 way
Havells EACH
12 way
Supplying and fixing double door sheet steel
(16SWG), powder coated cable end box for TPN
DB horizontal / vertical enclosure with IP-42/43
16 PAGE - D-11 protection, on angle iron frame on wall & mending
good the damages to original finish with nuts bolts
etc incl. provision for earthing attachment
Vertical
8 way
EACH
12 way
Supplying & Fixing 240 V AC/DC superior type Ding-
12 20 (A) PAGE - D-13 Dong Call Bell (Anchor) on HW board incl. S&F HW EACH
board
21 (B) PAGE - D-13 Supply & Fixing EI danger board on wall
20 cm x 30 cm (8"x12") EACH
Supply & Fixing louver shutter on wall with necy.
32 (A) PAGE - D-14 bolts & nuts (6 mm
dia x 62 mm long)
For Al
30 cm Exhaust fan (12") EACH
Supply & Fixing of perforated GI cable tray cross
member with
perforation not more than 17.5% suspended from
ceiling with two
nos. suspenders & 25x25x3mm angle iron for
supporting the cross
34 (D) PAGE-D-15 member incl. S&F GI connector, 6mm dia MS
suspender, bolts &
nuts, steel fastener etc. as required of the following
size. Incl. Al
painting of MS support.
19
Supply & Fixing 240 V, 16 A, 3 pin Modular type plug
socket (Brand approved by EIC), without plug top and
switch, on existing GI Modular type switch board with
4(B) PAGE - E- 17 top cover plate and making necy. connections with EACH
19 PVC Cu wire and earth continuity wire etc.
RATE AMOUNT
QNTY. (Rs./-) (Rs./-)
1 232.00 232.00
1 305.00 305.00
1 190.00 190.00
2 246.00 492.00
1 517.00 517.00
20 69.00 1,380.00
30 68.00 2,040.00
30 44.00 1,320.00
30 36.00 1,080.00
3 345.00 1,035.00
1 1425.00 1,425.00
1 7475.00 7,475.00
58 198.00 11,484.00
1 938.00 938.00
2 1358.00 2,716.00
2 11044.00 22,088.00
1 14103.00 14,103.00
2 1187.00
1 1187.00
20 178.00 3,560.00
2 97.00 194.00
3 215.00 645.00
75 942.00 70,650.00
31 173.00 5,363.00
70 346.00 24,220.00
10 297.00 2,970.00
32 381.00 12,192.00
26 466.00 12,116.00
8 603.00 4,824.00
35 138.00 4,830.00
65 139.00 9,035.00
48 188.00 9,024.00
35 228.00 7,980.00
45 89.00 4,005.00
75 11.00 825.00
18 15.00 270.00
14 173.00 2,422.00
4 295.00 1,180.00
2 125.00 250.00
12 335.00 4,020.00
1 1500.00 1,500.00
1,093,799.00
ESTIMATE FOR ELECTRICAL WORKS ( NON SCHEDULE) OF 9TH FLOOR AT SABANNA
RATE AMOUNT
SL.NO. DESCRIPTION UNIT QNTY.
(Rs./-) (Rs./-)
NON-SCHEDULE ITEMS
2 RC 380B CORE LED 30S 6500K 40W NOS 101.00 5500.00 555,500.00
4 BN 108C LED 20S PSU CDL WHITE NOS 17.00 1950.00 33,150.00
INCOMER
1 no. 200A,4P,35KA, MCCB WITH
TMD BASED, O/L PROTECTION &
EXTENDED ROTARY HANDLE
BUS CUPLER
3.2TR Nominal Capacity Four - Way Cassette Units with Cordless Remote Nos 1
2.1
2.6TR Nominal Capacity Four - Way Cassette Units with Cordless Remote Nos 1
2.2
2.3TR Nominal Capacity Four - Way Cassette Units with Cordless Remote Nos 3
2.3
2.0TR Nominal Capacity Four - Way Cassette Units with Cordless Remote Nos. 1
2.4
1.3TR Nominal Capacity Compact Four - Way Cassette Units with Nos 3
2.5 Cordless Remote
0.6TR Nominal Capacity Compact Four - Way Cassette Units with Nos 1
2.6 Cordless Remote
8.0TR Nominal Capacity High-Static Ducted Unit with Corded Remote Nos 1
2.7
4.6TR Nominal Capacity High-Static Ducted Unit with Corded Remote Nos 1
2.8
0.6TR Nominal Capacity Wall Mounted Split Unit with Cordless Remote Nos 1
2.9
0.8TR Nominal Capacity Wall Mounted Split Unit with Cordless Remote Nos 2
2.10
1.0TR Nominal Capacity Wall Mounted Split Unit with Cordless Remote Nos 2
2.11
1.3TR Nominal Capacity Wall Mounted Split Unit with Cordless Remote Nos 1
2.12
1.6TR Nominal Capacity Wall Mounted Split Unit with Cordless Remote Nos 4
2.13
2.0TR Nominal Capacity Wall Mounted Split Unit with Cordless Remote Nos 1
2.14
2.3TR Nominal Capacity Wall Mounted Split Unit with Cordless Remote Nos 1
2.15
Total =
B LOW SIDE : MACHINE INSTALLATION &
COMMISSIONING
9.0 REFRIGERANT
Supply and charging of additional 410 A Refrigerant for VRF units
9.1 30 Kg
Total =
486,527.05 973,054.10
39,346.10 39,346.10
37,274.95 37,274.95
36,008.80 108,026.40
35,088.80 35,088.80
27,380.35 82,141.05
24,735.35 24,735.35
84,328.35 84,328.35
44,983.40 44,983.40
21,053.05 21,053.05
21,053.05 42,106.10
22,204.20 44,408.40
23,239.20 23,239.20
23,354.20 93,416.80
28,186.50 28,186.50
29,221.50 29,221.50
4,600.00 105,800.00
1,816,410.05
2466.45 118,389.60
1712.81 1,712.81
1712.81 5,138.44
1712.81 1,712.81
1712.81 1,712.81
1712.81 1,712.81
1712.81 5,138.44
1712.81 1,712.81
1712.81 3,425.63
1712.81 3,425.63
1712.81 1,712.81
1712.81 6,851.25
1712.81 1,712.81
1712.81 1,712.81
1849.84 1,849.84
1849.84 1,849.84
1096.20 1,096.20
1644.30 4,932.90
1644.30 1,644.30
1644.30 1,644.30
1096.20 1,096.20
1096.20 3,288.60
1096.20 1,096.20
1096.20 2,192.40
1096.20 2,192.40
1096.20 1,096.20
1096.20 3,288.60
1096.20 1,096.20
1644.30 1,644.30
1986.86 1,986.86
2740.50 2,740.50
1575.79 48,849.41
1267.48 20,279.70
856.41 29,974.22
787.89 47,273.63
650.87 42,306.47
479.59 20,142.68
411.08 49,329.00
308.31 12,948.86
24664.50 24,664.50
205.54 25,692.19
274.05 5,481.00
219.24 8,769.60
164.43 6,577.20
10962.00 21,924.00
1096.20 32,886.00
6166.13 135,654.75
753.64 90,436.50
890.66 22,266.56
411.08 1,233.23
1027.69 128,460.94
959.18 19,183.50
10619.44 19,114.99
4590.34 9,180.68
753.64 391,891.50
54810.00 54,810.00
9865.80 14,798.70
4384.80 6,577.20
1,481,514.30
3,297,924.35
ESTIMATE FOR FIRE FIGHTING & FIRE DETECTION SYSTEM OF 9TH FLOOR AT SABANNA
SL. Rate
DESCRIPTION UNIT QTY.
NO (Rs./-)
80 NB mtr 30 1682.31
b 65 Nb mtr 60 1386.26
40 NB mtr 24 554.00
Amount
(Rs./-)
50,469.30
83,175.60
13,296.00
50,540.00
3,945.00
31,256.00
19,500.00
42,900.00
7,450.00
10,902.14
313,434.04
107,582.00
129,668.00
2,859.00
19,554.00
10,479.00
6,620.00
30,497.50
22,400.00
8,991.00
338,650.50
652,084.54
ESTIMATE FOR FURNITURE WORKS OF 9TH FLOOR AT SABAN
SL.
ITEM DESCRIPTION UNIT
NO.
G.M.S SINGLE
4 SHEETER SOFA NOS
G.M.S SINGLE
5 SINGLE SHEETER
SOFA
CHIEF FINANCE CHAIR , Supplying, and placing in
position of high back chair as per photograph.The overall
Minimum size of the chair is -L-1120mm, D-470mm, W-
650mm and the maximum size of the chair is L-1220mm, D-
470mm, W-650mm ; Breathable mesh back with cushioned
fabric seat, Adjustable Lumbar support, Adjustable armest with
PU padding and any position locking,Black five star chrome
base hooded casters, Seat cushion upholstered on
6 thick water proof plywood cut foam. The pneumatic height
adjustment shall have adjustment stroke of 75mm and shall be
operated at 30kgs extension force.The above furniture should
be as per specification and sample approved by
architect/consultant. Make: Spacewood / Featherlite /
Rocksworth.
CHAIR FOR P.A , Patented gas lever for adjusting height with
ease Omnidirectional wheels for effortless motion Natural
grains along with a chrome base offer a unique
4 NOS
appealDimensions are 29.1-33.9" [H] x 24.4" [W] x 20.9"
[D].As per design drawing of the Architect.Make:Spacewood /
Featherlite / Rocksworth.
2 NOS
BACK SIDE STORAGE UNIT - 5750X450X1200 MM.
RATE AMOUNT
QTY.
(Rs./-) (Rs./-)
1 209300.00 209,300.00
1 30187.50 30,187.50
1 56925.00 56,925.00
1 37260.00 37,260.00
1 9200.00 9,200.00
1 97750.00 97,750.00
1 20700.00 20,700.00
2 6745.90 13,491.80
1 14490.00 14,490.00
4 11730.00 46,920.00
1 132250.00 132,250.00
1 27934.65 27,934.65
1 23718.75 23,718.75
1 16675.00 16,675.00
1 6325.00 6,325.00
1 14490.00 14,490.00
4 11730.00 46,920.00
1 73259.60 73,259.60
1 41639.20 41,639.20
3 20700.00 62,100.00
1 6325.00 6,325.00
1 13455.00 13,455.00
3 11730.00 35,190.00
1 34500.00 34,500.00
1 37950.00 37,950.00
1 13455.00 13,455.00
3 11730.00 35,190.00
1 34500.00 34,500.00
1 11500.00 11,500.00
1 62100.00 62,100.00
4 28750.00 115,000.00
1 5175.00 5,175.00
1 13455.00 13,455.00
3 11730.00 35,190.00
1 34500.00 34,500.00
1 11500.00 11,500.00
1 29325.00 29,325.00
1 13455.00 13,455.00
3 11730.00 35,190.00
1 23000.00 23,000.00
1 11500.00 11,500.00
1 34500.00 34,500.00
1 65550.00 65,550.00
2 13800.00 27,600.00
1 13455.00 13,455.00
3 11730.00 35,190.00
STEM ROOM
1 23000.00 23,000.00
1 11500.00 11,500.00
1 34500.00 34,500.00
3 13455.00 40,365.00
9 11730.00 105,570.00
1 17250.00 17,250.00
1 8625.00 8,625.00
1 23000.00 23,000.00
1 9955.40 9,955.40
2 9955.40 19,910.80
1 17250.00 17,250.00
1 8625.00 8,625.00
1 23000.00 23,000.00
1 13455.00 13,455.00
2 11730.00 23,460.00
1 17250.00 17,250.00
1 8625.00 8,625.00
1 23000.00 23,000.00
1 9955.40 9,955.40
2 9955.40 19,910.80
1 17250.00 17,250.00
1 8625.00 8,625.00
1 23000.00 23,000.00
1 9955.40 9,955.40
2 9955.40 19,910.80
1 12650.00 12,650.00
1 9955.40 9,955.40
1 17250.00 17,250.00
1 8625.00 8,625.00
1 24150.00 24,150.00
1 13455.00 13,455.00
2 11730.00 23,460.00
4 58510.85 234,043.40
1 147583.33 147,583.33
4 9955.40 39,821.60
1 18400.00 18,400.00
1 11500.00 11,500.00
1 23191.67 23,191.67
1 13455.00 13,455.00
2 11730.00 23,460.00
2 17250.00 34,500.00
2 11500.00 23,000.00
2 52440.00 104,880.00
2 9955.40 19,910.80
4 9955.40 39,821.60
2
1 17250.00 17,250.00
1 11500.00 11,500.00
1 24150.00 24,150.00
2 13455.00 26,910.00
4 11730.00 46,920.00
1 21850.00 21,850.00
1 13800.00 13,800.00
1 24150.00 24,150.00
1 9955.40 9,955.40
2 9955.40 19,910.80
1 111165.90 111,165.90
1 91782.65 91,782.65
2 6900.00 13,800.00
1 13455.00 13,455.00
1 509282.10 509,282.10
1 97750.00 97,750.00
10 11960.00 119,600.00
1 97750.00 97,750.00
16 5175.00 82,800.00
E WORKS = 4,503,129.76
ESTIMATE FOR AUDIO - VIDEO SYSTEM OF 9TH FLOOR AT SABANNA
Control
A- 2 Two-Way 4" CoaxialCeiling Loudspeaker JBL 4 17,393.25
14C/T
A- 3 Conferencing Processor with AEC BSS BLU-101 1 312,570.30
The Microflex Low Profile Boundary table
microphone is of high priority. Perfect for
A- 4 meeting rooms, these microphones deliver MX 395 Shure 6 32,656.05
exceptional sound pickup while barely being
noticed
Cable Cubby with VGA, HDMI, Lan,
A- 5 Custom Customize 2 26,936.70
Telephone & Power
Total Amount
86,808.75
69,573.00
312,570.30
195,936.30
53,873.40
50,074.50
32,602.50
34,776.00
13,104.00
54,532.80
60,356.10
94,947.30
1,059,154.95