ESTIMATE FOR CIVIL and INTERIOR WORK at FACTORY

S.No. ITEM / DESCRIPTION QTY UNITS RATE AMOUNT

1.00 DEMOLITION & EXCAVATION WORKS

1.01 Excavation of front lawns using JCB 48 hours 1500 72,000
1.02 Removal of excavated earth using tractors, including labour for lifting earth
120 trips 550 66,000
1.03 Removal of extra earth (12" ) manually after confirmation of sizing by landscape
architect & removal of 6" manually from pit bottom 2342 cuft 18 42,156
1.04 Removal of earth for column footings as per structural design. 1238 cuft 18 22,284

2.00 FOUNDATION WORK & RCC WORK upto PLINTH LEVEL

2.01 Anti-termite treatment in excavated areas 1 l.s. 85000 85,000
2.02 100mm PCC level (1:4:8) as per structural design 1540 sqft 65 100,100
2.03 P&F of 15" brick wall at foundation level as per structural design 1870 sqft 275 514,250
2.04 Fabrication of 4'-6" x 4'-6"x12" RCC pedestal footing as per structural design
884 cu ft. 480 424,320
2.05 Fabrication of 1'-9" x 1'-9"x 4'-0" RCC pedestal for steel column as per structural
design 452 cu ft. 480 216,960
2.06 Fabrication of plinth beam 9" x 9" x 96'-0" 412 cu ft. 480 197,760
2.07 Fabrication of lintel beam 5" x 5" x 6'-0" (4 nos.) 198 cu ft. 480 95,040
2.08 Supply of steel reinforment as per structural design detail (Jindal) 2120 kgs 48 101,760
2.09 Leveling of excavated surface with brick-bats and debris (labour charges)
1540 sqft 10 15,400
2.10 Bar bending and tying - labour charges 2120 kgs 15 31,800
2.11 Shuttering charges (rental for 30 days) 1400 sqft 55 77,000
2.12 Pouring of M-25 concrete (ready mix - ACC) - including cost of labour, water
proofing admixtures, vibrator machine usage for tanks 95 cum 6100 579,500
2.13 Hiring charges for pressure pump for RMC 3 days 11500 34,500
2.14 Fabrication of 4.5" brick wall as per design 3500 sqft 85 297,500
2.15 Fabrication of 9" brick wall as per design 1400 sqft 180 252,000
2.16 Waterproofing of RCC tank as per design detail 3540 sqft 74 261,960
2.17 P&F of 25-50mm cement plaster plain surface on all wall and floor as base
surface for tiling. 10000 sqft 30 300,000

3.00 STEEL WORK & RCC ROOF SLAB and BEAMS above PLINTH LEVEL
3.01 Supply of steel sections as per structural design detail 15000 kgs 48 720,000
3.02 Supply of steel angles as per structural design detail 1850 kgs 54 99,900
3.03 Supply of Steel Corrugated sheet for roof slab 8500 kgs 84 714,000
3.04 Labour charges for fabrication of steel structure as per design, incl. cost of
welding equipment, gas cylinders etc. 15000 sqft 75 1,125,000
3.05 Supply and Installation of 16mm, 24" long steel bolts into column pedestals
using Hilti chemical grouting. 248 nos 670 166,160
3.06 Supply and Installation of 16mm, 12" long steel bolts connecting steel members
to existing RCC beams of house using Hilti chemical grouting. 56 nos 430 24,080
3.07 Supply and Installation of 16mm, 6" long steel bolts connecting steel members
to existing RCC beams of house using Hilti chemical grouting. 104 nos 260 27,040
3.08 Fabrication of 100mm RCC roof slab to be laid over corrugated sheets 15000 sqft 150 2,250,000
3.09 Fabrication of RCC lintels for all windows / doors 450 cuft 480 216,000

4.00 BRICK MASONRY (above plinth level)

 4.01 Fabrication of new 9" external brick wall as per design layout - height 12'
10000 sqft 130 1,300,000
4.02 Fabrication of new 4.5" external brick wall as per design layout - height 12'
6500 sqft 130 845,000
4.03 P&F of 12-25mm cement plaster on both sides of new brick walls 33000 sqft 27 891,000

5.00 EXTERNAL/INTERNAL FINISHING WORKS

5.01 Water proofing with tapecrete on all roof surfaces followed by 72 hrs, water
standing test. Water proofing to cover parapet wall area also. 15000 sqft 58 870,000
5.02 P&F of white broken tile fixing on all roof surfaces. Tiling to cover parapet walls
also. 16500 sqft 55 907,500

6.00 LANDSCAPE RELATED

6.01 100mm PCC level (1:4:8) for base of interlocking paving block laying 12500 sqft 45 562,500
6.02 Labour + Material for fixing of paving block as per design 12500 sqft 65 812,500
6.03 Misc. wiring for light points as per design 1 l.s. 45000 45,000
6.04 P&F of catch basins as per design with brick wall, plaster, M.S. cover 8 nos 5600 44,800
6.05 Laying of 8" PVC darin pipes for interconnecting catch basins to drain
124 rft 380 47,120

7.00 RAINWATER HARVESTING LINE

7.01 Fabrication of desilting chanber as per design with all required brickwork, PCC
base, plastering, drain line connections and M.S. Cover 1 nos 25000 25,000
7.02 Fabrications of intermediate mainholes as per design with all required
brickwork, PCC base, plastering, drain line connections and M.S. Cover 8 nos 5600 44,800
7.03 Laying of 10" PVC heavy guage pipe wiith accessories as per specs from desliting
chamber to bore hole location 424 rft 520 220,480

8.00 FLOORING
8.01 Floor Leveling - Making/Repairing of 1.0 "- 2.0" PCC base flooring for levelling
after installation of wiring in the floor. 1800 sqft 40 72000
8.02 Teakwood Skirting - P&F of 4"teakwood skirting for all areas 750 rft 105 78750
8.03 Vinyl Flooring - P&F of vinyl flooring (planks) as per approved shades. (base
rate of vinyl - Rs. 63/sqft, installation charges - Rs. 7/sqft). 5500 sqft 70 385000

9.00 FALSE CEILING

2.01 Gypboard - Providing and fixing Gypboard False ceiling consisting of GI frame
work made of 20 x 50 mm 16 gauge as main runners @ 4’ c/c, on both ways and
15 x 20 mm 18 gauge secondary runners @ 2’ c/c, main runners suspended
from existing R.C.C slab
6000 sq.ft. 65 390000
2.02 Mineral Fibre Grid Ceiling - P&F of 600 x 600 mineral fibre grid ceiling as per
design 1450 sqft 65 94250

10.00 ELECTRICAL / DATA / VOICE

10.01 P&F of cabling of good quality copper wire/cables for all internal wiring. (make-
Kalinga)
10.02 P&F of CAT 6 cables for all networking purposes (make-AMP)
10.03 P&F of CAT 5 cables for all data points
10.04 P&F of all data and voice sockets (I/O) at all workstations and meeting table.
(make-Crabtree) 7500 sq. ft. 245 1837500
10.05 P&F of 5A/15A sockets and switches at all workstations, tables,
10.06 P&F of MCB and DB as required with provision for AC load
10.07 Provision for wiring with plug point for AC's
10.08 P&F of T5 light fittings / Concealed LED fixtures as per design
10.09 Provision for T.V. and Video conferencing as required

11.00 PARTITIONS / WALLS / DOORS/GLASS/PANELING

 4.01 Wood Partition (full) - Providing and fixing (P/F) 12mm plyboard both sides of
wooden framework 2' x 2' c/c, made of 2”x2” sections from floor to the ceiling
ht. both surface to be cladded with 1 mm thk laminate as per design and
specifications and color
135 sq.ft. 385 51975
4.02 Wood/Glass Partition - Providing and fixing (P/F) 12mm plyboard both sides of
wooden framework 2' x 2' c/c, made of 2”x2” sections from floor to 4' ht. Both
surfaces to be cladded with 1mm thk laminate per design and specifications.
10mm toughened glass to be fixes with polished beading from 4' height to 8'
height.
273 sq.ft. 375 102375
4.03 Gypsum Partition (full) - Providing and fixing (P/F) 12mm gypboard both sides
of GI framework 2' x 2' c/c, made of 2”x2” sections from floor to the ceiling ht.
both surface to be painted as per design and specifications and color
135 sqft 140 18900

12.00 WOOD WORK / FURNITURE

12.01 Storage - Providing and fixing of storage cabinets with openable shutters made
of ¾” thick comm..board , box, shelves, shutters and 6mm comm. ply back.
Front surface and inner surface to be cladded with 1m thick laminate.

a Over head Height Storage -16" deep 122 sqft 945 115290
b 4' high floor standing storages 104 sqft 875 91000
c 8' high floor standing storages 108 sqft 875 94500
d refurbishment of existing cupboards with duco paint 198 sqft 265 52470
12.02 Refurbishment and reinstalltion of conference table, with laminaye change
1 nos. 9500 9500
12.03 Modular furniture 4' x 2' with powder coated steel framework, pedestal units,
centre partitions, pin boards and wire management as per approved design and
shades in laminate finish 51 nos. 13750 701250
12.04 Mid back office chairs 51 nos. 4300 219300

13.00 WALL & CEILING FINISHES

6.02 Painting-Acrylic emulsion paint, 3 or more coats on walls, ceiling,/walls after
necessary preparation of base surfaces 8500 sq. ft. 15 127500

14.00 PANTRY
14.01 P&F of pre-polished granite for counter (base rate of granite - Rs. 150/sqft)
12 sq. ft. 275 3300
14.02 Under / overhead counter storage in laminate finish. 30 sq. ft. 925 27750

15.00 ACCESSORIES
15.01 P&F of roller blinds 180 sq. ft. 175 31500

15.00 TOILETS REFURBISHMENT (CP fitting - ISI mark; Sanitary ware - Soncera)
15.01 Wooden door - Removal of existing doors from toilets and other locations,
resizing and refixing at new disgnated locations. 4 nos. 4000 16000
15.02 P&F of plumbing (hot and cold) and drainage lines in CPVC fittings for shower,
WC and Basin areas in all toilets 3 nos. 15000 45000
15.03 P&F of plumbing and drainage lines in CPVC fittings WC and Basin areas in
powder room with a provision for washing machine also. 1 nos. 12000 12000
15.04 Ceramic Wall tiles : P&F of ceramic tiles for toilet wall till a height of 7'. Tiles to
be laid over 38mm thk cement sand (1:3) mortar. (base rate of tile - Rs. 75/sqft)
670 sq. ft. 125 83750
15.05 Ceramic Floor Tile - P&F of ceramic tiles for flooring. Tiles to be laid over 38mm
thk cement sand (1:3) mortar. (base rate of tile - Rs. 60/sqft) 156 sqft 110 17160
15.06 P&F of bottle trap 4 nos. 1450 5800
15.07 P&F washbasin 4 nos. 2500 10000
15.08 P&F of wash basin faucet 4 nos. 3200 12800
15.09 P&F 8mm of mirror on stainless steel studs 4 nos. 3500 14000
15.10 P&F of wall hung/floor mounted WC and cistern and all reqd. fittings 4 nos. 7500 30000
15.11 P&F of health faucet for WC 4 nos. 750 3000
15.12 P&F of toilet roll holder 4 nos. 750 3000
15.13
Undercounter storage in board and laminate (20" deep) with shutters and shelf
4 nos. 5000 20000
15.14 Electrical Wiring and installation of switched and sockets and exhaust fan and
lights 4 nos. 8500 34000
15.15 P&F of towel ring 4 nos. 650 2600
15.16 P&F of towel rod 3 nos. 1100 3300

TOTAL 20,561,690
DVAT/CST@ 12.5% (on 80% of total contract value) 2,056,169
Service Tax @ 7.00% (on 40% of total contract value) 575,727
Cartage 30,000
GRAND TOTAL 23,223,586