Final Bill For Huber & Holly Juhu

RATE FOR HYDERABAD RATE FOR HYDERABAD

Sr. No. Description AREA Unit Qty sharpex PACIFIC
CIVIL WORKS RATE AMOUNT RATE AMOUNT
Demolition of wall
1 plaster, floor etc along with carting All walls and floor SQFT ### 46 99865.5032 46 99865.5032
away debris from site
2 PCC on floor up to 3" thick All floor SQFT 861 69 59409 103.5 89113.5

providing and applying waterproofing

3 toilet foh SQFT 35 0 0 345 12075
inside toilet with brickbat khoba

150 mm thick brick wall for Front façade and

4 SQFT 187.25 155.25 29070.5625 172.5 32300.625
front façade and toilet toilet
5 50mm thick siporex wall BOH partition wall SQFT 206.41 132.25 27297.7225 149.5 30858.295
Providing and applying new Old walls and new
6 SQFT ### 69 156336.75 92 208449
plaster on walls walls
Providing and fixing kota flooring in
7 kitchen area with polish. Basic cost of BOH floor SQFT 319.39 178.25 56931.2675 287.5 91824.625
kota stone Rs. 55/- per sqft
Providing and fixing calibrated kota
on walls in kitchen area with polish.
8 BOH walls SQFT 328.86 178.25 58619.295 304.75 100220.085
Basic cost of kota stone Rs. 55/- per
sqft
Providing and fixing of 8" x 12"
glazed tiles on walls in kitchen of
9 BOH walls SQFT 385.75 166.75 64323.8125 184 70978
kajaria make. Basic cost of tiles Rs.
45/- per sqft
Providing and fixing 600mm x
600mm vitrified tiles flooring in FOH
10 FOH area SQFT 535.5 0 0 258.75 138560.625
area. Basic cost of tiles Rs. 95/- per
sqft

Providing and fixing of piccolo tiles on

11 walls with epoxy grout. TL 1 Basic FOH back wall SQFT 246.81 401.35 99057.1935 488.75 120628.3875
cost of tiles Rs. 199/- per sqft

Providing and fixing of piccolo tiles on

12 walls with epoxy grout. TL 2 Basic FOH front counter w SQFT 79.58 418.6 33312.188 506 40267.48
cost of tiles Rs. 214/- per sqft

Providing and fixing of piccolo tiles on

13 walls with epoxy grout. TL 3 Basic Washroom SQFT 112.5 487.6 54855 546.25 61453.125
cost of tiles Rs. 274/- per sqft

Providing and fixing of piccolo tiles on

14 walls with epoxy grout. TL 4 Basic Façade SQFT 181.75 461.15 83814.0125 534.75 97190.8125
cost of tiles Rs. 251/- per sqft

providing and fixing of 18mm thick

15 grey granite top basic cost of stone rs foh area SQFT 131.25 0 0 517.5 67921.875
245sqft
Providing and fixing of leather finish
16 black granite. Basic cost of stone Rs. Outside steps SQFT 165 316.25 52181.25 500.25 82541.25
175/- per sqft
Providing and applying pop punning
17 Entire site SQFT 768.46 34.5 26511.87 46 35349.16
on walls.
Providing and applying pest
18 Entire site SQFT 950 17.25 16387.5 17.25 16387.5
control treatment

Providing and fixing of toping counter

19 grey granite along with laser cutting FOH area Nos 3 17250 51750 19780 59340
as per drawing. (two times)

TOTAL A civil works

Fabrication works
Old shutter repair works, servicing
1 Front façade Nos 3 7475 22425 8050 24150
and changing of springs
MS loft inside kitchen area in 4" x 2"
2 and 3" x 1.5" C channel and placing Kitchen SQFT 65 690 44850 592.25 38496.25
of 18mm thick bison board
Bracket for water tank in MS L angle
3 of size 2" x 2" and fixing of 18mm Outside kitchen Nos 8 3162.5 25300 3162.5 25300
thick bison board
Main Prototype frame IN ms 20MM
4 FOH area Nos 4 32200 128800 32200 128800
DIA pipe finished in Duco
H&H logo on wall in 3mm thk MS
5 FOH area Nos 1 32200 32200 32200 32200
sheet with Duco paint

MS flat strip 3mm thick on the edges

6 FOH area Nos 8 1955 15640 2645 21160
of the partition in duco finish
Final Bill For Huber & Holly Juhu
RATE FOR HYDERABAD RATE FOR HYDERABAD
Sr. No. Description AREA Unit Qty sharpex PACIFIC
CIVIL WORKS RATE AMOUNT RATE AMOUNT
SS jacketing for cone holders on back
7 FOH area Nos 8 2300 18400 1092.5 8740
wall wooden shelve
SS jacketing for cone holders on
8 FOH area Nos 12 2300 27600 977.5 11730
round disk on MS prototype frame.
MS bracket to fix oven along with
9 BOH AREA Nos 1 6900 6900 6900 6900
black granite slab
Providing and fixing new W shutter as
10 per quotation approved on mail along FOH area Nos 1 0 0 0 0
with black satin paint
Menu display box for outside with
11 6mm thick extra clear glass + Black Façade Nos 1 20700 20700 20700 20700
paint.
Dust bin box for outside as per
12 Façade Nos 1 25875 25875 25875 25875
drawing with black paint

MS window in 40mm x 40mm square

pipe, 150mm x 6mm thick plate,
13 Façade SQFT 47.75 2012.5 96096.875 2242.5 107079.375
10mm thick extra clear toughened
glass and duco paint finish

Main door in ms as per design, extra

14 clear toughened glass and floor Façade SQFT 21 1840 38640 2587.5 54337.5
spring, finished in duco paint

Providing and fixing of MS frames for

partition walls in 40mm x 40mm ms
15 FOH area SQFT 87 1150 100050 1150 100050
pipe as per design along with fixing of
12mm bison panel from both sides

Total B Fabrication works

Carpentry works
Providing and fixing of
storage cabinet, cash counter in
19mm thick plywood with laminate
1 finish from inside and outside along FOH area SQFT 65.9 2127.5 140202.25 2622 172789.8
with necessary hardware. Basic cost
of outside laminate Rs. 1200/- per
sheet. Inside laminate Rs. 650/- per
sheet
Providing and fixing of
wooden dustbin box in 19mm thk
plywood, finished in laminate from
2 inside and outside to be finished in FOH area Nos 7.98 33350 266133 4179.1 33349.218
white ash wood, shutters to be
covered with aluminum checkered
plate from outside.
Providing and fixing of
3 kitchen computer table in 19mm thk BOH area Nos 7.98 24150 192717 3026.8 24153.864
plywood, laminate finish and pedestal
drawer.
Providing and fixing of kitchen door in
4 checkered plate finish along with BOH area Nos 1 36800 36800 44275 44275
sliding channel

Providing and fixing of toilet door

finished in aluminum checkered plate
5 FOH area Nos 1 28750 28750 42550 42550
along with necessary hardware and
wooden door frame along with polish

Providing and fixing of flush door in

kitchen inside back door finished
6 BOH area Nos 1 25300 25300 27600 27600
aluminum checkered plate from both
the sides.
Providing and fixing of boxing for AC
indoor units in aluminum frame +
7 FOH area + BOH ar SQFT 53.26 575 30624.5 575 30624.5
plywood finished in royal paint as per
approved shade.
providing and fixing of 12mm bision
8 foh area SQFT 204.98 0 0 230 47145.4
board panelling on ms parition
9 ELAN PRO laminate finish box FOH Area SQFT 11.4 828 9439.2 828 9439.2
Providing and fixing of shelve in white
10 FOH area RFT 12.66 2012.5 25478.25 2587.5 32757.75
ash wood and polished finish
Providing and fixing of 18mm thick
11 bison board above cold room loft for BOH area SQFT 78.56 0 0 258.75 20327.4
water tank
Providing and fixing of skirting in
12 18mm thk bison board on MS FOH area RFT 23.66 0 0 138 3265.08
partition

Providing and fixing of pelmate for

13 BOH area RFT 7.75 0 0 345 2673.75
kitchen sliding door in white ash wood
Final Bill For Huber & Holly Juhu
RATE FOR HYDERABAD RATE FOR HYDERABAD
Sr. No. Description AREA Unit Qty sharpex PACIFIC
CIVIL WORKS RATE AMOUNT RATE AMOUNT
Providing and fixing 10mm thick extra
14 clear glass partition for door and FOH area SQFT 70.92 0 0 736 52197.12
window
Providing and fixing of pick up
15 window wooden frame with fluted FOH area SQFT 5.12 1035 5299.2 1035 5299.2
glass
Additional wooden architrave for
16 toilet door and kitchen door and FOH + BOH RFT 47.82 517.5 24746.85 172.5 8248.95
finished in polish
Wooden border all around the store
17 of size 20mm x 40mm as per drawing FOH area RFT 139.74 253 35354.22 253 35354.22
and finished in polish.
Providing and fixing of wooden edge
border of size 6" and 4" with
18 FOH area RFT 14 368 5152 368 5152
chamfering on both sides along with
polish finish
providing and fixing of wooden round
19 hand rail 40mm thk on prototype foh area RFT 16.48 0 0 713 11750.24
frame
Providing and fixing of Wooden disk
of 35mm thk 250mm dia fixed on MS
20 clamps along with chamfering on the FOH area Nos 2 4830 9660 4830 9660
edges and etching as per design and
finished in polish
Providing and fixing of Wooden disk
of 35mm thk 200mm dia fixed on MS
clamps along with chamfering on the
21 FOH area Nos 5 2139 10695 3162.5 15812.5
edges and hole cutting for cone
holder as per design and finished in
polish
Providing and fixing of aluminum
22 FOH area RFT 94 207 19458 241.5 22701
profile skirting.
Providing and fixing of wooden basin
23 counter inside toilet along with FOH area Nos 1 8625 8625 9200 9200
wooden ledge
24 Mirror with paneling inside toilet FOH area Nos 1 0 0 3450 3450
Providing and fixing of 18mm thk
25 plywood shelves finished in laminate BOH area Nos 4 9200 36800 2070 8280
inside kitchen.
Kitchen ceiling packing done with
26 BOH area SQFT 9.35 486.45 4548.3075 486.45 4548.3075
plywood finished in laminate finish
27 ms prototype frame fixing foh area nos 1 0 0 5750 5750
28 yellow tile capping foh area Nos 45 0 0 195.5 8797.5
Providing and fixing of aluminum
29 frame finished in bison board from Façade SQFT 93 0 0 471.5 43849.5
the sides in front façade
providing and fixing aluminum frame
30 Façade SQFT 27.66 575 15904.5 690 19085.4
with acp paneling

Providing and fixing of aluminum

31 Façade SQFT 149.34 0 0 690 103044.6
frame finished in ACP in front façade

Providing and fixing of window boxing

32 in plywood frame, finished in bison Façade SQFT 24 368 8832 368 8832
board
Providing and fixing of 18mm thick
33 bison board for water tank platform Outside SQFT 59.76 471.5 28176.84 195.5 11683.08
outside
34 Outside chajja only ACP fixing Façade SQFT 70 575 40250 402.5 28175

Providing and fixing white ash wood

35 FOH area SQFT 15.75 0 0 575 9056.25
battens around pick up window

36 Aluminium L angle fixing RFT 44.9 0 0 57.5 2581.75

Table top in plywood + laminate
37 finish, edges to be covered in white FOH area SQFT 34.75 0 0 1932 67137
ash wood.
Toilet door finishing to be changed to
38 FOH area Nos 1 0 0 14375 14375
white ash wood and polish finish
New storage in laminate finish inside
39 BOH area SQFT 9.15 0 0 2472.5 22623.375
kitchen

Total C Carpentry works

ELECTRICAL WORKS
FIXTURES
1 Globe lamps FOH area Nos 5 2070 10350 2403.5 12017.5
2 Liner light fixture 1200mm FOH area Nos 13 2185 28405 2547.25 33114.25 210
3 Liner light fixture 600mm FOH area Nos 18 1495 26910 1638.75 29497.5
Final Bill For Huber & Holly Juhu
RATE FOR HYDERABAD RATE FOR HYDERABAD
Sr. No. Description AREA Unit Qty sharpex PACIFIC
CIVIL WORKS RATE AMOUNT RATE AMOUNT
4 Ceiling recessed spot light Façade Nos 6 661.25 3967.5 690 4140
Led strip light behind
5 the letters + logo inside + menu Façade Rmt 15 644 9660 1897.5 28462.5
display box outside in aluminum
profile
Surface mounted adjustable
6 FOH area Nos 22 1725 37950 805 17710
spot light
7 Kitchen led light Kitchen Nos 10 603.75 6037.5 0 0
Total D amount for fixtures 0

1 Light point 1.5 sqmm Nos 82 747.5 61295 833.75 68367.5

2 6A switch socket Nos 30 1092.5 32775 1092.5 32775
3 16A switch socket Nos 44 1265 55660 1322.5 58190
4 RJ 45 jack Nos 5 488.75 2443.75 805 4025
5 RJ 11 jack Nos 3 431.25 1293.75 431.25 1293.75
6 4sqmm circuit wire RFT 689 69 47541 86.25 59426.25
7 2.5 sqmm circuit wire RFT ### 51.75 64687.5 69 86250
8 CAT 6 cable for data RFT 709 36.8 26091.2 51.75 36690.75
9 CAT 6 cable for camera RFT 698 36.8 25686.4 57.5 40135
10 Speaker wiring RFT 181 36.8 6660.8 36.8 6660.8
4sqmm 4 core armoured
11 RFT 217 132.25 28698.25 149.5 32441.5
cable
2 core armoured cable for
12 RFT 66 97.75 6451.5 97.75 6451.5
AC
13 Main DB 12way TPN Nos 1 25300 25300 39100 39100
14 100 AMP fn switch Nos 1 12650 12650 17250 17250
15 32 AMP TPN for AC Nos 3 3680 11040 4025 12075
16 16A socket norisys Nos 17 1092.5 18572.5 1380 23460
4sqmm x 4 core flexible
17 RFT 10 316.25 3162.5 316.25 3162.5
cable for AC lead wire
50 sqmm 4 core
18 existing armoured cable removing Nos 1 2300 2300 2300 2300
and re-fixing charge
19 Speaker cable payment Nos 1 0 0 0 0
20 All light fixing charge Nos 1 0 0 17250 17250
Total E for electrical works

Plumbing fixtures
Providing and fixing of
1 wall hung WC with chair bracket and Nos 1 23000 23000 24150 24150
ss bolts
Providing and fixing of conceal cistern
2 Nos 1 9430 9430 9775 9775
with matt ss front plate
Wash basin fixing with
3 Nos 1 12650 12650 16100 16100
bottle trap, waist coupling etc

4 Providing and fixing of racold geyser Nos 1 7762.5 7762.5 8625 8625

5 Providing and fixing of basin mixture Nos 2 9913 19826 6095 12190

Providing and fixing of angle cork

6 wherever necessary in toilet and Nos 7 5750 40250 862.5 6037.5
kitchen
Providing and fixing of jet spray
7 Nos 1 ### 2587.5 2932.5 2932.5
inside toilet with 2 in 1 bib cork
Providing and fixing of sink in FOH
8 Nos 1 9775 9775 10350 10350
area as selected by the architect
Providing and fixing of pressure
9 Nos 2 11730 23460 11730 23460
pumps in kitchen for water inlet
Total G for plumbing fixtures

PAINTING WORKS
Providing and applying royal
1 FOH Area SQFT ### 41.4 70214.4 46 78016
paint on walls and ceiling
providing and applying mono coat
FOH Area SQFT 37 0 0 92 3404
polish on white ash wood
providing and applying mono coat
FOH Area RFT 773 0 0 63.25 48892.25
polish on white ash wood
Providing and applying duco
2 FOH Area RFT 120 103.5 12420 103.5 12420
paint on aluminum skirting
Providing and applying satin paint on
3 FOH Area RFT 95 48.3 4588.5 92 8740
AC cable tray
Final Bill For Huber & Holly Juhu
RATE FOR HYDERABAD RATE FOR HYDERABAD
Sr. No. Description AREA Unit Qty sharpex PACIFIC
CIVIL WORKS RATE AMOUNT RATE AMOUNT
Providing and applying duco paint on
4 Nos 4 4140 16560 4140 16560
AC jali
Total H for painting works

Miscellaneous Works
Signages as per approved
1 Façade Nos 1 0 0 0 0
on mail
Furniture material shifted
2 from juhu to kandivali, kandivali place Nos 1 0 0 0 0
rent and again shifted back to juhu.

3 Dhanteras puja expenses Nos 1 0 0 0 0

Corck sheet fixing for
4 Nos 1 0 0 0 0
outside menu box
Providing and fixing new door
5 FOH area Nos 1 0 0 34500 34500
for toilet in white ash wood
Providing and fixing of pickup
6 sign in 4mm thick MDF finished in FOH area Nos 1 0 0 3450 3450
paint
Providing and fixing extra L
7 frames at front counter besides FOH area Nos 2 0 0 0 0
display fridge
Providing and fixing MS
8 Façade RFT 28 0 0 690 19320
frame for outside chajja
Providing and fixing of round
9 ring and knobs for back rest hanging FOH area Nos 8 0 0 1380 11040
as per drawing and details
Exhausht fan fixing in toilet
10 along with civil, carpentry and Washroom Nos 1 0 0 3105 3105
electrical works
Replacing the LED for strip
11 RMT 26 0 0 0 0
lights in FOH area
12 MS fitting for glass apron FOH area Nos 3 0 0 0 0