Sl. No. Description of Work Unit Qty. Rate Amount Rate Amount Total Amount Rs. Rs. Rs. Rs. Rs. I Option-1
Sl. No. Description of Work Unit Qty. Rate Amount Rate Amount Total Amount Rs. Rs. Rs. Rs. Rs. I Option-1
Sl. No. Description of Work Unit Qty. Rate Amount Rate Amount Total Amount Rs. Rs. Rs. Rs. Rs. I Option-1
DESCRIPTION OF WORK
OPTION-1
a
b
c
RATE
AMOUNT
Rs.
Rs.
SUPPLY
RATE
AMOUNT
TOTAL AMOUNT
Rs.
Rs.
Rs.
INSTALLATION
(SUPPLY + INSTALL)
UNIT
QTY.
Nos.
Nos.
Nos.
1
1
1
350000
350000
275000
Set
700000
NOS
NOS
NOS
1
1
1
Nos.
Nos.
1
1
OPTION-2
1a
2a
2b
2c
a) VAV
b) VAV
c) VAV
3a
3b
Max. cfm
2500
2500
1750
900000
1250000
4a
EXU-01
II
AIR DISTRIBUTION
5a
5a
6a
6b
7a
2400 CFM
Set
sq.m
sq.m
750
120
650
1000
487500
120000
Sq.m.
750.0
600
450000
Sq.m.
750.0
450
337500
Set
25000
100000
7b
Set
22500
90000
7c
Set
18500
74000
SQ.M
10
10.a
11
120000
29750
SQ.M
3.5
8500
Fire Dampers.
Supply, installation, testing and balancing of powder coated
Extruded Aluminium Exhaust Air Grilles without volume control
dampers.
SQ.M
9500
19000
11a
12
SQ.M
0.65
7500
4875
12a
SQ.M
7500
13
13a
4
SQ.M
8500
SQ.M
RO
15
15a
15b
15c
15d
15e
16
150 mm dia
200 mm dia
250 mm dia
300 mm dia
350 mm dia
Supply,installation,testing and commission of butterfly dampers
RMT
RMT
RMT
RMT
RMT
R.O
R.O
R.O
R.O
R.O
1159
1421
1874
2174
2447
311
371
467
536
600
16a
16b
16c
16d
16e
150 mm dia
200 mm dia
250 mm dia
300 mm dia
350 mm dia
NOS
NOS
NOS
NOS
NOS
R.O
R.O
R.O
R.O
R.O
225
281
338
394
450
45
56
67
79
90
37500
42500
III
Ancillary Work
17
17a
17b
17c
18
RMT
RMT
RMT
R.O
R.O
R.O
450
1400
1600
75
125
125
18a
18b
18c
18d
RMT
RMT
RMT
RMT
38
10
10
10
135
113
90
68
45
34
34
34
Nos
4.0
6000
Sq.M
RO
Sq.M
RO
Sq.m
500
Nos.
Nos.
3
RO
19
20
21
22
23
Supply /Installation of Fresh air intake louvers made from 3" wide
(Minimum 3 MM thk) MS powder coated strips @ 1" pitch with
proper stiffners complete with G-2 filters & HDPE insect mesh
fixed in a removable frame as per approved design.
Supply /Installation of Exhaust air louvers made from 3" wide
(Minimum 3 MM thk) MS powder coated strips @ 1" pitch with
proper stiffners complete with HDPE insect mesh fixed in a
removable frame as per approved design.
Supply, erection, testing and commissioning of underdeck
insulation as per specification. Material shall be 50mm thick TF
quality expanded polystyrene.
300
5130
1125
900
675
24000
150000
23.a
23.b
175000
220000
24
24a
900 x100
Nos.
15000
60000
24b
700 x100
Nos.
13500
108000
24c
24d
500 x100
350 x100
Nos.
12000
Nos.
10500
48000
42000
1.0
2.0
3.0
4.0
5.0
6.0
7.0
Exclusions:
Electrical associated with HVAC system including panels are not considered in HVAC BOQ
Any modification to the existing HVAC systems.
No BMS connectivity considered for any of the HVAC Systems.
Sockets for Indoor units. Electrical consultant scope of work.
Civil work like Outdoor units foundation are not considered in HVACBOQ
Plumbing work including Drain pipe connection to floor drains etc.
Toilet and Base ment exhaust unit is not included in the BOQ
TOTAL
6572455
Salary
HRA
Conv
Dress Code
18300
7300
10065
8235
43900
1200
2200
15000
1800
200
3600
40300
Particulars
Cost to the Company
Total retiral, Bonus and
Accrued Annual Allowance (AAA)
Gratuity
Statutory Bonus
Employer PF
Accrued Annual Allowance (AAA)
Net CTC
Gross Salary
Basic Salary
HRA
Conveyance Allowance
Children Education allowance
Special Allowance / LTA
Flexible Benefit Components
Annual
690,000
Monthly
57,500
69,000
11,948
20,700
9,360
26,992
621,000
5,750
996
1,725
780
2,249
51,750
248,400
99,360
9,600
2,400
246,240
20,700
8,280
800
200
20,520
20700
Medical Reimbursement
Telephone & Mobile Reimbursement
Petrol
Total Gross Including FBP components
Deductions
PF
PT
Income Tax
Total Deductions
Net Amount - Before Income Tax Deductions
15,000
1,250
621,000
51,750
9,360
2,400
780
200
11,760
609,240
980
50,770
50,770
47,692
656,932
11,948
9,360
9,360
2,400
690,000
750000
129000
29340
38700
9360
51600
621000
99660
29340
609240
75000
684,240
11,948
9,360
9,360
2,400
717,308