ANJANA BALAJI INFRA PVT. LTD.

1-19-79/63 Ayodhya Colony, near Sharada theatre, Kapra, Ecil Post, Hyderabad,
Telangana, India – 500062
GST NO. : 36AATCA7688L1ZL
10.09.2021
To
Mr. Niranjan Babu
The General Manager
M/s. Phoenix Turner
Equinox, Hyderabad
Telangana - 500033

Subject:- Final offer – Internal fit outs and MEP at Equinox.

Dear Sir,
We are furnishing our offer for internal fit outs including MEP works to be carried out
for the office at Equinox project, PHOENIX IT CITY Pvt Ltd, Paiki, Gachibowli,
Rangareddy,Telangana.

Please find attached the furnished BOQ with our best competitive and non-
negotiable offer for the total of Rs.95,77,400/- (Rupees Ninety Five Lakhs Seventy
Seven Thousand Four Hundred Only/-)

We look forward for your valuable order.

Thanking you
Yours sincerely
Vir Akshay M

Director
AB Infra Pvt. Ltd.

Note:-
1.) All prices are inclusive of GST.
2.) Items highlighted in RED are corrections of model and clarifications.

Tel: +91 9666574433, +91 9912555969, +91 9100101691 e-mail: [Link]@[Link]

PROJECT : PHOENIX IT CITY Pvt Ltd, Paiki, Gachibowli, Rangareddy,TG
Claim:
Package Title: Phoenix Site Office works for Equinox
Contractor :

BOQ Summary

Sl. No. Description BOQ

1 Interiors Works 58,54,637

2 Services Works 27,24,248

3 HVAC Works 9,98,515

Total 95,77,400

1
PROJECT : PHOENIX IT CITY Pvt Ltd, Paiki, Gachibowli, Rangareddy,TG
Claim:
Package Title: Phoenix Site Office works for Equinox
Contractor :

Interior Works

BOQ
Sl. No. Description Unit
Qty Rate Amount Remarks
INTERIOR WORKS
1.01 Carpet flooring: The carpets shall be of polypropylene Multi level loop pile carpet tiles with PVC/
Rubberised/ Bitmen backing. The carpet shall have minimum production yarn weight equivalent in
range of 16-18 Oz per square yard. The carpet shall have sufficient gauge (1/12 ~ 1/13) with sufficient
Vista/Flortex/Hego / Tuntex /
stitches (10~13) per inch. The carpet shall be solution dyed fibre content. The carpet should carry a
Sqmt 325 1,375 4,46,875 Vox Floor / Carpet
warranty not less than 10 years from the manufacturer and supplier of carpets. The carpet shall have
International / Equivalant
the pile height ranging from (2.5 ~ 3.0) mm with average density higher than 6300 Oz/ cubic yard. The
total thickness of the carpet tile shall also range from (2.5. ~ 5.0) mm for meeting room & 3 no's of
office room. Basic cost of the carpet @ Rs.75.00 per Sft.
1 Vitrified double charged Tiles flooring & cladding: P & L ceramic dado with of approved make, of
approved size set in 1:4 CM, including pointing with grout to match the colour of tiles . Rate to include Rosa/wallex / Kajaria /Nitco /
Sqmt 75 1,625 1,21,875
for laying Tiles to the pattern as directed by Project Manager/ Engineer-in-charge including curing, Asian
acid wash etc. (floor & 1.8mts wall) Basic cost of tile @ Rs.75.00 per Sft.
2 GYPSUM PARTITIONS
2.01 Providing and fixing in position 100 mm thk. Gypsum Partition with all the neccesary accesories. Sain
Gobain sheet and channel. with support from the top. The rate includes all the neccesary backing,
Sqmt 275 1,625 4,46,875 Saint Gobain
glass wool for sound insulation purpose with all accesories material and labour. As per the instruction
and upto the satisfaction of the project manager.
2.02 2.4 height glass partitions: Glazed Partition with 10mm T/G Glass. : Providing and fixing in position
using proprietary make Aluminium profile system for singly glazed partition made in 10mm thick
toughened glass panels held in position as per the detail drawings. The glass shall be held at top
throughout the length with 25 x 25mm proprietary make Aluminium sections with necessary Sqmt 35 7,500 2,62,500 Saint Gobain
proprietary make wedges, including necessary foam to cushion the glass and sealed with approved
non staining silicone sealant as per the detailed drawing for meeting room & 3 no's of office room

3 FALSE CEILING
3.01 Supply and Installation of 8mm thick grid ceiling 600mm X 600mm (Cepro Make) with all necessary
accessories. Rate to include all accessories labour and other items required to complete the scope of
Sqmt 375 750 2,81,250 Armstrong / USG /
work plan area to be measured and paid as per the instruction and satisfaction of the project
manager.
4 DOORS
4.01 Single leaf flush doors with vision panel: Wooden flush Door : size 3' x 7': Providing & Constructing of
30 mm thick wooden flush door with both side of 1 mm laminate. Door fame making with 50X75 mm Nos 9 17,000 1,53,000 Green / Centuray / Equivalant
teak wood, required hardware. Floorspring or door closer extra.
4.02 Toilets: Modular cubical Partitions for gents washrooms size 900x1500mm Nos 3 - Green / marino
GLAZED DOORS
5 Single leaf stile and rail glass doors with size 3' x 8': with required hardware. Saint Gobain- Glass / Doyle
Nos 6 23,000 1,38,000
Asia - Sections
1
 BOQ
Sl. No. Description Unit
Qty Rate Amount Remarks
5.01 Supplying & Fixing of entrance style single door with 10mm thick toughend glass (3'X8') alluminium
Saint Gobain- Glass / Doyle
frame (Silver Colour) all around, door closer, hinges, lever handle etc all required to complete the job. Nos 2 32,000 64,000
Asia - Sections
As per the instruction and upto the satisfaction of project manager.
5.02 Internal Painting: Existing wall surfaces to be prepare by scraping away any loose particles, dust, etc.
by washing and scrubbing and 1 coat of primer applied. The wall surfaces are then smoothened using
chalk putty as directed. Surfaces are then sandpapered to achieve a smooth finish and two or more Sqmt 900 275 2,47,500 Asian / Dulex / ICI
coats of paint are applied as directed. with two coates of premium emulsion ( Asian Paints ).

5.03 Aluminium Sliding Windows

a 6' X 4' Nos -
b 4' X 4' Domal [Link] 4mm glass . Nos 18 13,500 2,43,000 Jindan / Hindal / Equivalant
5.04 Laminate/pelmet Panelling: Providing and Making of Laminate panelling with base frame of 12 mm
thick Plywood MR Grade fixed to the existing surface and finished with 1mm thick laminate for Sqmt 30 4,750 1,42,500
exposed surface of ply and edge surface, including adhesive compound, nails.
5.05 Skirting: Supply and installation of 50mm high proprietary make powder to shade aluminium skirting
Rmt 340 950 3,23,000 Doyle Asia / Equivalant
section fixed to the existing masonry walls, columns, partitions etc.,
5.06 Roller Blinds: Supply & installation of blinds with following specifications:
The Roller blinds with Glass fibre (Low PVC light control with high solar reflection index and to provide
privacy combined with low shading co-efficient) fabric of following specifications:
Thickness of fabric: In the range of 0.3 ~ 0.7mm
Material Composition: 36% of Glass fibre and 64% of PVC.
Finish: Fire proof Acrylic coating, reverse side white foam coating
Light transmittance: 0%
Light reflectance: In the range of 65 ~ 75%
Light absorption: In the range of 30 ~40%
Sqmt 35 3,000 1,05,000 Vista / Equivalant
UV transmittance factor: 0%
Weight of fabric: In the range of 400 ~ 450 grams/ sqm
Bottom weights: Bottom of the blind shall be provided with aluminium tube powder coated in a colour
matching to the fabric. The fabric shall be enclosed in the suitably created pocket along with the tube.
The tube shall be closed from sides with end caps to give a neat look.
Fire classification: Fire retardant
Flame retardancy: Complying with M1-M2 classification.
Mechanism: Clutch driven roller mechanism with stopper and load bar in powder-coated aluminium.

5.07 Frosted Film: Supply & Installation of Frosted film on existing toughened glass partition as per
Sqmt 40 650 26,000 LG / Equivalant
approved design.
6 MODULAR FURNITURE
6.01 Linear Workstations: Open Modular Workstations Back to Back, MS 50 X50mm square pipe 1.2
thick, with powder coated MS Rays way box under the table for wire management. table top with
25mm pre laminated particle board with 2mm PVC edge bending with 60mm partition with provision Nos 40 11,340 4,53,600 Monarch / Monads / Spica
for fabric board and writing board : 1200X600X750/1050 (without Pedestal, Keyboard, CPU Trolley)

2
 BOQ
Sl. No. Description Unit
Qty Rate Amount Remarks
6.02 W/s. Chairs+meeting room chairs: Workstation/ seminar hall/ visitor Model: Storm mesh back chair
with moulded polyurethane foam for seat with 14mm hot pressed plywood, class 4 glass lift with nylon
Nos 95 6,650 6,31,750 Monarch / Aster / Equivalant
base with nylon castors, fixed pp arm, synchro mechanisam, with single angel lock.

6.03 CONFERENCE TABLES:-Supply and fixing movable tables with top 18mm thck prelaminated board
Monarch / Monads / Spica /
and botton with ms farme for conference room with size of 1500mm X 600mm with out popup boxes Nos 10 11,550 1,15,500
Neelkamal
6.04 CEO Tables: L type Manager table: 1350X1500X600 deep with side storage. Table top made up of
Monarch / Monads / Spica /
25mm thick pre-laminated board with 2mm edge binding finish18mm plb board with 2mm edge Nos 2 39,200 78,400
Neelkamal
binding finish with one flip up box , Sizes as per the drawing. including 3D pedestal
6.05 Full height Storage: The outer structure is made out of 18mm pre-laminated boards (PLB). The back
of the unit is made from 9mm PLB. The shelves are made out of 18mm PLB, The shutters are made
out of 18mm PLB, and fitted by hinges and with suitable locking arrangement. All storages are Nos 4 23,520 94,080 Factory Made
provided with suitable levellers to cater for floor undulations. The storages are equipped with
concealed ( 900x2100mm)
7.06 Low height Storage: The outer structure is made out of 18mm pre-laminated boards (PLB). The
back of the unit is made from 9mm PLB. The shelves are made out of 18mm PLB, The shutters are
made out of 18mm PLB, and fitted by hinges and with suitable locking arrangement. All storages are Nos 4 17,920 71,680 Factory Made
provided with suitable levellers to cater for floor undulations. The storages are equipped with
concealed ( 1200x1200mmX300mm deep)
7.07 Dinning table with prelaminated table top 1800 x 750 as per drawing Nos 2 11,564 23,128 Factory Made
7.08 Dinning table with prelaminated table top 900 x 900 as per drawing Nos 2 6,090 12,180 Factory Made
7.09 Dinning area chairs Nos 16 1,750 28,000 Neelkamal
7.10 Supplying and fixing of Huddle table(6 seater table) Nos 1 11,564 11,564 Factory Made
7.11 Supplying and Fiixng of 8 seater meeting room table and 6 seater meeting room table without pop up Monarch / Monads / Spica /
Nos 1 33,600 33,600
[Link] - 2400 x 1200mm Neelkamal
Supplying and fixing of 3 drawer unit pedestals Nos 20 5,880 1,17,600 Factory Made
8 MISCELLANIOUS
8.01 Providing and fixing the 4mm thick lacquered glass panelling for writing board - 5ft x 4 ft Nos 9 11,900 1,07,100 Saint Gobain / Equivalant
8.02 Supplying and Fixing of DB shutter with 18mm thick ply including of laminate and all required
Sqmt 10 18,200 1,82,000 Factory Made
hardware.
8.03 Providing and Fixing of 12mm thck pinup boards size 900mmX600mm Nos 14 1,400 19,600
9 BOUGHT OUT ITEMS
9.01 supplying of 3 seater [Link] cost - 28000/-(Cost may vary as per the selection) Nos 2 - As per approval
Total 49,61,557 As per approval

Gst@18% 18% 8,93,080

GRAND TOTAL (INCLUDING GST) 58,54,637 As per approval

3
PROJECT : PHOENIX IT CITY Pvt Ltd, Paiki, Gachibowli, Rangareddy,TG
Claim:
Package Title: Phoenix Site Office works for Equinox
Contractor :

Services Works
BOQ Make List
Sl. No. Description Unit Qty. Rate Amount
Supply Install Supply Install
ELECTRICAL WORKS

1 SUPPLY & INSTALLATION OF LUMINAIRES

a Supply, Installation, Testing and Commissioning of 15W recess mounted LED down
light fitting with all accessories and interconnecting with 3 core 1.5 sqmm PVC
Wipro / Arraystorm /
insulated FRLS copper wire and fixing the same in the ceiling / partition as per site Nos 15 2,065 313 30,975 4,688
Panasonic
conditions. Make and model shall be approved by engineer.
make: Philips/ Osram /Havells/ Syska/Wipro
b SITC of 30 watts per meter suspended Channel light for workstation area
Wipro / Arraystorm /
Mtrs 60 7,750 313 4,65,000 18,750
Panasonic

c Supply, Installation, Testing and Commissioning of 28W recess mounted LED light
fitting with all accessories and interconnecting with 3 core 1.5 sqmm PVC insulated
Wipro / Arraystorm /
FRLS copper wire and fixing the same in the ceiling / partition as per site conditions. NOS 42 4,875 313 2,04,750 13,125
Panasonic
Make and model shall be approved by engineer.
make: Philips/ Osram /Havells/ Syska.
d Supply, Installation, Testing and Commissioning of single 4 feet 20W LED Tube Wipro / Arraystorm /
Nos 20 2,063 250 41,250 5,000
Luminaire Panasonic
2 WIRING FOR LUMINAIRES
I MAIN LIGHT WIRING (PP)
a Supply, Laying, Testing and Commissioning of 2R 2.5Sqmm + 1R [Link] of PVC
insulated FRLS copper wire with 20mm/25mm dia PVC conduit along with Modular
6A one way switch with moulded front plate GI anodised enclosure and other Nos 30 81 25 2,438 750 Polycab / KEI
associated accessories as required as per the site conditions. Average length would
be 10mts.
II SECONDARY LIGHT WIRING (SP)
a Supply, Laying, Testing and Commissioning of 3R 1.5Sqmm of PVC insulated FRLS
copper wire with 20mm dia PVC conduit along with other associated accessories as
Nos 80 69 25 5,500 2,000 Polycab / KEI
required as per the site conditions. Average length would be 4 mts.

3 POWER OUTLETS (SOCKETS)

1
 BOQ Make List
Sl. No. Description Unit Qty. Rate Amount
Supply Install Supply Install
a Supply, Fixing, Testing and Commissioning of 1 no's 6A 3/5 pin shurtred socket and
1 no 6A switch with moulded front plate GI anodised enclosure and other associated MK Honeywell /
Nos 24 850 188 20,400 4,500
accessories in the work station as required as per the site conditions. (for RAW Legrand
POWER)
b Supply, Fixing, Testing and Commissioning of 2 no's 6A socket and 1 no 10A switch
with moulded front plate GI anodised enclosure and other associated accessories in MK Honeywell /
Nos 50 1,188 250 59,375 12,500
the work station as required as per the site conditions. (for RAW POWER) Legrand

c Supply, Fixing, Testing and Commissioning of 1 no's 16A socket and 1 no 16A switch
with moulded front plate GI anodised enclosure and other associated accessories in MK Honeywell /
Nos 20 1,063 200 21,250 4,000
the work station as required as per the site conditions. (for RAW POWER) Legrand

4 CABLING FOR POWER OUTLETS

UPS/RAW POWER WIRING
a Supply, Laying, Testing and Commissioning of 3C 2.5sqmm PVC insulated
unarmoured sheathed FRLS flexible multistrand copper cable (BLACK) with
Mtrs 1,800 106 25 1,91,250 45,000 Polycab / KEI
20mm/25mm dia PVC conduit with all suitable accessories as reqd.(Raw power
socket)
b Supply, Laying, Testing and Commissioning of 3C 4sqmm PVC insulated
unarmoured sheathed FRLS flexible multistrand copper cable (BLACK) with
Mtrs 700 169 38 1,18,125 26,250 Polycab / KEI
20mm/25mm dia PVC conduit with all suitable accessories as reqd.(Raw power
socket) for AC points

5 ASSOCIATED ACCESSORIES
Supply and fixing of 2mm thick PVC conduit of various dia., exposed or concealed,
with all accessories and fish wire.
a Supply and Fixing of 25mm PVC Conduits
Mtrs 500 48 10 23,750 5,000 Reputed Make
b Supply and Fixing of 25mm PVC Conduits

6 Supply and erection of the following Aluminium Race way in the flooring
a 100 x 40 mm X 1.6mm
Mtr 1 620 69 620 69 Reputed Make
b 50 x 25mm x 1.6mm
Mtr 1 450 63 450 63 Reputed Make
- -
7 Junction Boxes - -
a 350x350x50 mm deep 2mm thick Junction boxes with GI Cover Nos 1 1,188 250 1,188 250 Own Fabrication
b 200x200x50 mm deep 2mm thick Junction boxes with GI Cover Nos 1 788 188 788 188 Own Fabrication
c 125x125x50 mm deep 2mm thick Junction boxes with GI Cover Nos 1 688 125 688 125 Own Fabrication

2
 BOQ Make List
Sl. No. Description Unit Qty. Rate Amount
Supply Install Supply Install
8 Supply and laying of Pre Galvanised G.I Cable tray and raceway for Laying of UPS,
Network and Voice cables
a 150mm X40mm GI Perforated Cable tray Mtr 50 563 69 28,125 3,438 Own Fabrication
b 100X40mm GI Perforated Cable tray Mtr 10 400 63 4,000 625 Own Fabrication
c 150 mm ladder tray Mtr 20 500 50 10,000 1,000 Own Fabrication
9 EARTHING SYSTEM
a Supply, installation and testing and Commissioning of GI wire 14SWG as earthing
Rmt 150 15 4 2,250 600 Reputed Make
conductor
b supply and laying of 25mm x 3 mm GI Strip Rmt 50 81 31 4,063 1,550 Reputed Make
c Supply and laying of following single core flexible cable for Earthing - - Reputed Make
d 4sqmm copper flexibel 50 78 19 3,875 938 Reputed Make
e 6sqmm copper Flexible 200 138 31 27,500 6,250 Reputed Make
f supply and installation of GI Pipe Earthing system Including the above chamber and
set 2 3,750 2,000 7,500 4,000 Reputed Make
civil work allied
g supply and installation of 50mm X 2 mtr Copper electrode Earthing system Including
set 2 15,625 3,125 31,250 6,250 Reputed Make
the above chamber and civil work allied
10 DISTRIBUTION BOARD AND PANEL - -
a 8way TPN phase isolated DB for
Incoming
63A TPN 10kA MCB - 1No. + 40A DP MCB - 3Nos.
set 1 15,375 3,125 15,375 3,125 Legrand / MK
Outgoing
20A SP 10kA MCB - 10 Nos.
10A SP 10kA MCB - 14 Nos.
b 12way TPN phase isolated DB for
Incoming
63A TPN 10kA MCB - 1No. + 40A DP MCB - 3Nos.
set 1 18,125 3,750 18,125 3,750 Legrand / MK
Outgoing
20A SP 10kA MCB - 16 Nos.
10A SP 10kA MCB - 20 Nos.
c MAIN PANEL WITH V/A METER / ENERGY METER
INCOMING - 125AMPS MCCB WITH 125 AMS AUTO CHANGE OVER
CHANGEOVER
OUT GOING – 40 AMPS TP MCB 4 NOS
set 1 1,18,750 6,250 1,18,750 6,250 Own Fabrication
63 FPMCB 2 NOS
32A SPCB - 10

11 Main Cable - -
Supplying and Laying of following 1100 volt grade PVC insulated sheathed XLPE
aluminium conductor armoured cables as per specification in existing trenches, cable
- -
trays, ducts, clamped includes anchor fastners wall with suitable clamps, saddles
fixing bolts including connecting testing and commissioning

3
 BOQ Make List
Sl. No. Description Unit Qty. Rate Amount
Supply Install Supply Install
a 3.5 core 120 [Link] M 0 - - Polycab / KEI
b 3.5 core 70 sq. mm M 50 550 69 27,500 3,450 Polycab / KEI
c 3.5 core 50 sq. mm M - - Polycab / KEI
d 4 core 25 [Link] M - - Polycab / KEI
e 4 core 16 [Link] M 20 223 25 4,460 500 Polycab / KEI
J.2 Cable End Termination - - Polycab / KEI
SITC of Cable end termination of the following PVC insulated sheathed PVC/XLPE
aluminium / copper conductor armoured cables of 1100 volt grade including - -
supplying and fixing of crimping aluminium lugs, double compression glands with
earthing facility at both ends of cables etc. complete as required.
a 3.5 core 120 [Link] Set - - Reputed Make
b 3.5 core 70 sq. mm Set 4 500 250 2,000 1,000 Reputed Make
c 3.5 core 50 sq. mm Set 0 - - Reputed Make
d 4 core 25 [Link] Set - - Reputed Make
e 4 core 16 [Link] Set 4 313 150 1,252 600 Reputed Make
- -
12 Networking - -

Supply, installation and testing and Commissioning of GI wire 14SWG as earthing

12.1 Rmt 100 15 4 1,500 400
conductor
Supply and laying of networking cables Cat 6 UTP cable (305Rmt / Box)) Make:-
12.2 Box 2 10,250 4,194 20,500 8,388 D-Link / Amp
Amp
12.3 SITC of Face plate Make:- Amp. rate includes with back box and face plate and IO Nos 20 563 188 11,260 3,760 D-Link / Amp
12.4 - - D-Link / Amp
12.5 SITC of 24 port modular loaded agular jack panel Make:- Amp Nos 3 26,250 3,750 78,750 11,250 D-Link / Amp
12.6 SITC OF NETWORKING RACK 12U. set 0 43,125 5000 - - D-Link / Amp
12.7 SITC of Patch Cards. Make: Amp nos 10 437 125 4,370 1,250 D-Link / Amp
12.8 SITC of 6 sockets horizantal PDU. Make: Netrack Nos 1 16,275 1,875 16,275 1,875 D-Link / Amp
12.9 SITC of 1U horizantal cable manager nos 3 7000 625 21,000 1,875 D-Link / Amp
SITC of anchor rod, faster nuts, bolts, cable ties, sleeves, lables and ferrules, Fluke
12.1 LOT 1 12500 12,500 - D-Link / Amp
test, Dx scanner

SANITARY & PLUMBING

12 Supply, installation and testing of Sanitary & Plumbing Fixtures/ Fittings, with all
Nos
necessary accessories.
9.01 EWC Model no - CNS - WHT - SS15NPP1842Z Nos 2.00 6,000 900 12,000 1,800 Jaquar
9.02 Washbasins Model no - CNS - 801 Nos 6.00 3,100 465 18,600 2,790 Jaquar
9.03 Urinals - URS - WHT - 132SS Nos 3.00 11,750 1,763 35,250 5,288 Jaquar
9.04 Health Faucet - 56S Nos 2.00 1,400 210 2,800 420 Jaquar
9.05 Paper Holder - 1151 Nos 2.00 840 126 1,680 252 Jaquar
9.06 Mirror (4'X4') Nos 3.00 3,300 495 9,900 1,485 Reputed Make
9.07 SS sink with Mixture - 5309 - 24"X18" Nos 1.00 10,375 1,556 10,375 1,556 Jaquar

4
 BOQ Make List
Sl. No. Description Unit Qty. Rate Amount
Supply Install Supply Install
9.08 Granite counter with storage - Reputed
Sqmt 6.00 22,500 6,500 1,35,000 39,000
Make
9.09 Supply, Installation and testing of piping along with fittings and all necessary
-
accessories.
9.10 25mm dia CPVC pipe Rmt 50 475 71 23,750 3,563 Ashirwad
9.11 110mm dia UPVC pipe
Rmt 100 1,326 199 1,32,600 19,890 Ashirwad

9.12 5000 Ltr Water Tank sintex and env make Nos 1 60,000 9,000 60,000 9,000 Sintex
9.13 Supplying and Lauing of shower cubicle floor tray of size 900mmx900mm Nos 2 13,000 1,950 26,000 3,900 Reputed Make
9.14 Supplying and Fixing of shower set with including of divertor, head shower,spout -
Nos 2 15,400 2,310 30,800 4,620 Jaquar
079N, 39079, 37429

MISCELLANIOUS
11 supply and installation of HDMI Cable (conference 1) mtr 1 3,125 125 3,125 125 Reputed Make
12 HDMI Cable (conference 2) mtr 1 3,125 125 3,125 125 Reputed Make
13 Supply and installation of HDMI Cable (reception area) mtr 1 4,375 125 4,375 125 Reputed Make
14 Weather proof boxes with sockets no 1 3,750 313 3,750 313 Reputed Make
16 16 amp socket + 16amp switch no 1 938 200 938 200 Reputed Make
17 Supplying and Laying of RJ cable Rmt 35 15 Reputed Make
18 Supplying of popup boxes Nos 8 5,625 1,500 45,000 12,000 Reputed Make
15KVA UPS
1 Supply and installation of 15KVA UPS with 30 min Battery Back UP (Numeric / consul
Set 1 1,78,125 6,250 1,78,125 6,250 Consul / Numeric
Makes)
23,97,168 3,27,081
TOTAL 27,24,248

GST@18% 18% 4,90,364.64

GRAND TOTAL (INCLUDING GST) 32,14,612.64

5
PROJECT : PHOENIX IT CITY Pvt Ltd, Paiki, Gachibowli, Rangareddy,TG
Claim: Advance Bill
Package Title: Phoenix Site Office works for 285 FD
Contractor :

HAVC Works

BOQ
[Link] Description of Item Unit Qty Rate Amount Make List
Equipment
1 Supply of Daikin makes 2.9Tr Cassette Air Conditioners with R32 Refrigerant (Model : FCVF
100 ARV 16 - Inverter 4*) No's 2 1,08,750.00 2,17,500
Daikin
2 Supply of Daikin makes 1.8Tr Split Air Conditioners with R32 Refrigerant (Model : FTQ 60
TV 16 - NON Inverter 2*) No's 6 38,437.50 2,30,625
Daikin
3 Supply of Daikin makes 1.0Tr Split Air Conditioners with R32 Refrigerant (Model : FTL 35 TV
16 - NON Inverter 3*) No's 5 27,187.50 1,35,938
Daikin
Total 5,84,063
@GST 28% 28% 1,63,537.50
Total for Equipment (Including GST) 7,47,600

Ancillary Works
1 SITC of Daikin recommended copper refrigerant piping duly insulated with nitrile insulation of
specified thick for Cassette AC's. Rmt 50 1,062.50 53,125

2 SITC of Daikin recommended copper refrigerant piping duly insulated with nitrile insulation of
specified thick for Split AC's. Rmt 100 875.00 87,500

3 SITC 4C * 1.5 sq. mm. unarmoured copper cable for communication between indoor and
outdoor units Rmt 165 156.00 25,740

4 SITC PVC drain piping with suitable supports as required & insulated with 9mm thick Nitrile
rubber insulation Rmt 8 187.50 1,500

5 Supply of Powder Coated Stands (If required, In No's) No.s 14 1,375.00 19,250
6 Installation, Testing & Commissioning of Cassette AC's No.s 2 3,125.00 6,250
7 Installation, Testing & Commissioning of split AC's No.s 11 1,625.00 17,875
8 Transportation Cahrges Lot 1 1,400.00 1,400

1
 BOQ
[Link] Description of Item Unit Qty Rate Amount Make List
Total 2,12,640
@GST 18% 18% 38,275
Total for Ancillary Works (Inclduing GST) 2,50,915

Grand Total for Equipment and Ancillary Works (Including Taxes) 9,98,515