Name of Client : M/S. SHAYA POLYMERS PVT. LTD.

Name of Contractor : M/S. ALPHAS PROJECTS

Building / Structure Name : INDUSTRIAL BUILDING
Project Location : -PLOT NO. E4, SIPCOT INDUSTRIAL LAYOUT, SURVEY NO. 274 PT,
275PT, 276PT, KEEVALUR VILLAGE, SRIPERUMBUTHUR TALUK, KANCHEEPURAM
DISTRICT. ALPHAS PROJECTS
Document No : SPPL/AP/CIVIL/CW/R0 ESTIMATE
ESTIMATE-COMPOUND WALL
Date: 23-10-2022

Item
Goods an Services Desc./ Make HSN/SAC Code Tax Code. BOQ RATE UOM Qty Amount
Code

A B C=A X B
A) EXCAVATION
Excavation for foundations, substructures, trenches,
sumps, tunnels, pits etc. in all types of ordinary and hard
soils including all types of murum, with necessary shoring,
strutting, stacking selected material for backfilling or
A-1
disposing excess excavated material anywhere in the plot
area, for following depths measured from the ground level
including dewatering etc complete. (Excavation / removal
of rubble fill shall be paid under this item)
A-1-a Depth from 0.0m up to 1.5m ₹ 240.00 Cum 1,413.32 ₹ 3,39,195.60

B) CONCRETE WORKS
Providing and laying Plain Cement Concrete 1:3:6 (1
cement : 3 coarse sand :6 graded stone aggregate 20mm
nominal size) including necessary shuttering in leveling
B-1
courses under foundations, pipelines, pits, under floors or
wherever directed by Engineer In Charge etc., complete at
all levels and locations.
B-1-a Concrete mix 1:3:6 - PCC below footings ₹ 6,000.00 Cum 81.15 ₹ 4,86,882.00

Providing and laying in position M-25 Grade Reinforced

Cement Concrete machine batched, machine mixed, and
machine vibrated design mix cement concrete of specified
grade with Minimum Cement Content of 325 Kg Per Cum
of concrete and water cement ratio not more than 0.5 for
reinforced cement concrete structural elements excluding
B-2
the cost of centering, shuttering finishing and
reinforcement, including adding admixtures in
recommended proportion ( as per IS 9103 ) to accelerate,
retard setting of concrete improve workability without
impairing strength and durability, and necessary curing
etc.,complete all as directed at all levels and heights .
Foundations, Footings , Rafts, Grade Slabs, Pile Caps and
B-2-a ₹ 7,500.00 Cum 63.42 ₹ 4,75,672.50
like

B-2-b Columns and like ₹ 7,500.00 Cum 72.28 ₹ 5,42,062.50

Name of Client : M/S. SHAYA POLYMERS PVT. LTD.
Name of Contractor : M/S. ALPHAS PROJECTS
Building / Structure Name : INDUSTRIAL BUILDING
Project Location : -PLOT NO. E4, SIPCOT INDUSTRIAL LAYOUT, SURVEY NO. 274 PT,
275PT, 276PT, KEEVALUR VILLAGE, SRIPERUMBUTHUR TALUK, KANCHEEPURAM
DISTRICT. ALPHAS PROJECTS
Document No : SPPL/AP/CIVIL/CW/R0 ESTIMATE
ESTIMATE-COMPOUND WALL
Date: 23-10-2022

Item
Goods an Services Desc./ Make HSN/SAC Code Tax Code. BOQ RATE UOM Qty Amount
Code

A B C=A X B

B-2-c Plinth Beams ₹ 7,500.00 Cum 50.15 ₹ 3,76,136.25

B-2-d RCC Band-150mm thk over BBM ₹ 7,500.00 Cum 35.62 ₹ 2,67,133.50

Providing, Fabricating and Erecting Form Work at all levels

and places wherever needed/specified as per drawing
including striking with 12mm Plastic coated, marine
resistant waterproof ply/Smooth finished MS (Mild Steel)
plates with adjustable steel props of acceptable Staging
system and with sufficient bracing as approved by
consultant. Cost to include designing of proper form work
B-3
and staging system to suit the requirements, Submission
of design calculations and shop drawings for approval,
sealing the joints with heavy duty brown self adhesive
tape, aligning to line and levels including M.S. Ties, PVC
Spacer, Providing openings/ cutouts/ pockets, applying
deshuttering chemical, Deshuttering as approved by the
consultant etc., complete at all levels and heights

1) Film faced Plywood shuttering shall be considered for

all vertical elements, beam soffit, core walls, stairs, ramps,
tanks, RCC pedestals, slabs, chajjas etc.,
2) M.S. plates shall be considered for Substructure works
only except for underground water tank structure.
Foundations, Footings , rafts, Grade Slabs, Pile Cap and
B-3-a ₹ 500.00 Sqm 219.24 ₹ 1,09,620.00
like

B-3-b Columns and like ₹ 600.00 Sqm 660.80 ₹ 3,96,480.00

B-3-c Plinth Beams ₹ 600.00 Sqm 286.58 ₹ 1,71,948.00

B-3-d RCC Band-150mm thk over BBM ₹ 600.00 Sqm 122.82 ₹ 73,692.00

C REINFORCEMENT WORKS
Name of Client : M/S. SHAYA POLYMERS PVT. LTD.
Name of Contractor : M/S. ALPHAS PROJECTS
Building / Structure Name : INDUSTRIAL BUILDING
Project Location : -PLOT NO. E4, SIPCOT INDUSTRIAL LAYOUT, SURVEY NO. 274 PT,
275PT, 276PT, KEEVALUR VILLAGE, SRIPERUMBUTHUR TALUK, KANCHEEPURAM
DISTRICT. ALPHAS PROJECTS
Document No : SPPL/AP/CIVIL/CW/R0 ESTIMATE
ESTIMATE-COMPOUND WALL
Date: 23-10-2022

Item
Goods an Services Desc./ Make HSN/SAC Code Tax Code. BOQ RATE UOM Qty Amount
Code

A B C=A X B
Providing, fabricating & fixing in position reinforcement
for RCC work with Thermo mechanically Treated (TMT) bar
of various diameters and grade of steel as specified below
conforming to IS specification including cutting, bending,
hoisting, fabricating and placing in position according to
drawings and binding the reinforcement with GI
(Galvanised Iron) annealed binding wire in two strands of
18 gauge and providing PVC (Ploy Vinyl Chloride) cover
C-1 blocks for placing the reinforcements in position and for
maintaining the cover specified and/or according to
relevant IS. Note : Unless noted otherwise the
measurements in accordance with IS 1200. However
reinforcement shall be measured only in lengths of bars as
actually placed in position on standard weight basis, no
allowance being made in the weight for rolling margin
including Spacer bars, Splices, chairs, pins, fan hooks of
any shape & profile.
Authorised laps will be measured and paid seperately.
Cover block, wastage and binding wire shall be included in
the quoted rate and to include lead, lift, placing at all
levels and as per the approved bar bending schedule,etc.,
complete all as directed.
a) TMT bars of grade Fe-500 conforming to IS - 1786/85
₹ 82,000.00 MT 30.00 ₹ 24,60,000.00
(Cosmo Scope)

D BRICK WORK
Supplying and providing first class brick masonry in
D-1 Cement mortar 1:4 in foundation and plinth including
curing etc. complete :
D-1-a 350 mm thick brickwork ₹ 6,900.00 Cum 171.95 ₹ 11,86,441.20
Name of Client : M/S. SHAYA POLYMERS PVT. LTD.
Name of Contractor : M/S. ALPHAS PROJECTS
Building / Structure Name : INDUSTRIAL BUILDING
Project Location : -PLOT NO. E4, SIPCOT INDUSTRIAL LAYOUT, SURVEY NO. 274 PT,
275PT, 276PT, KEEVALUR VILLAGE, SRIPERUMBUTHUR TALUK, KANCHEEPURAM
DISTRICT. ALPHAS PROJECTS
Document No : SPPL/AP/CIVIL/CW/R0 ESTIMATE
ESTIMATE-COMPOUND WALL
Date: 23-10-2022

Item
Goods an Services Desc./ Make HSN/SAC Code Tax Code. BOQ RATE UOM Qty Amount
Code

A B C=A X B
D-1-b 230 mm thick brickwork ₹ 7,300.00 Cum 225.99 ₹ 16,49,718.24

E PLASTERING AND POINTING

Supplying and providing 20 mm thick Exterior Sand faced
cement plaster in cement mortar 1:3 in two layers with
first base coat of 12mm thick in CM 1:4 and second
finishing coat of 8mm thick in CM 1:3 for external surfaces
including chipping, hacking of concrete surface, providing,
E-1 ₹ 500.00 Sqm 1225.34 ₹ 6,12,668.00
bands, drip moulds, grooves etc. finishing, curing,
scaffolding etc. complete all as per drawings including
water proofing compound and as directed by Engineer-in-
Charge. (Waterproofing compound Impermo or approved
equivalent @1kg/cement bag.).

F PAINTING
Providing one coat of approved matching primer and two
coats of "APEX or Apex Ultima exterior emulsion paint "
F-1 of Asian Paints with approved colour and shade on ₹ 210.00 Sqm 1225.34 ₹ 2,57,320.56
exterior surfaces including cleaning, preparing surface,
scaffolding, curing etc. complete (for all heights).

G STRUCTURAL STEEL-GATE
Supplying, fabricating, erecting in position light structural
steel work with m.s. angles, channels, tees, nut bolts,
washers etc. (weighing upto 12Kg / Rm) as per the
structural engineer's drawings for trusses, purlins,
cleats, runners, roof bracings, brackets etc. with
required m.s. gusset plates, bolting and welding as per
drawing, fixing in position with necessary anchor bolts
G-1 for trusses, rakes purling, stanchions etc. with two ₹ 3,00,000.00 Nos 2.00 ₹ 6,00,000.00
coats of approved enamel paint over one coat of
approved primer, after dislodging and derusting,
including leveling the entire structure, grouting below
base plate if necessary etc. complete. (3% cutting
wastage only will be allowed for reconciliation)
Theoretical weights for steel as per ISI will be
considered. Rolling margin shall not be given.

A TOTAL AMOUNT INR ₹ 1,00,04,970.35