CIVIL ESTIMATION SHEET

Enquiry No. FACTORY BUILDING Recd.on :

Client NEILSMITH BUILDSYS Issued on : 01-07-2019
Location/Site PUNE Revision : 0

ITEM No. Description Volume (CUM) Unit Rate Cost

Excavation & Backfilling in All Types of Ordinary soil including filled soil, clay, Hard basalt bedrock etc upto 1.5 m depth below
FGL/NGL: Excavation and backfilling around foundation and trenches/pits in all types of soil viz. earth, sand, gravel, clay, soft &
hard murum, Asphalt, WBM etc. (excluding soft/hard rock) for footings, steps, plinth beams, equipment foundations, drains,
trenches, manholes, underground tanks/pits, etc including shoring strutting, dewatering wherever required (until foundation work is
complete). Item also includes carting, stacking if required, filling, Spreading, levelling and compacting / consolidating, disposal of
surplus materials outside CLIENT premises to an unobjectionable place following local rules or as per instructions of
CONSULTANT/CLIENT Engineer In Charge (Rate includes removal of any vegetation, small shrubs etc.)
All Excavation Work has to be carried out Strictly as per Specification for Earthwork in Excavation.

1 Excavation size of Foundation -1 325.00 Cum 400 130000.00

2 Excavation size of Foundation-2 125.00 Cum 400 50000.00

Filling with available good excavated earth (Excavation excluded, rock excluding) Filling the sides of foundations, sub-structures,
Plinth/below Grade Slab for development of plot/ shed etc. with approved quality of earth laid in layers not exceeding 300 mm in
loose thickness including levelling, watering, ramming, rolling, compacting with 10-12MT mechanical roller / hand compactor/
mechanical rammer to 95% Modified Proctor Density etc as per specification in Earthwork in Filling. complete with any lead within
1 KM from CLIENT premises as directed and instructed by CONSULTANT / CLIENT Engineer In charge. The item includes cost
of dewatering if required including payment of Royalty to Owner of borrow pit, if applicable; payment of applicable royalties, taxes,
etc to Statutory Authority. All Filling Work shall be carried out Strictly as per Specification for Earthwork in Excavation.

3 Refilling size of Foundation 325.00 Cum 475 154375.00

4 Refilling size of Foundation 125.00 Cum 475 59375.00

Filling with imported murrum in Plinth/below Grade Slab Supplying and filling with good quality of approved earth
with PI (Plasticity Index) of 1 to 7 (Low plastic) containing not more than 20% cohesive fines namely clay and Max.
dry density of material not less than 1.80 gm/cc below grade slab / within plinth, including identifying & locating of
borrow pits, excavation at borrow pits outside Plant premises; including payment of Royalty to Owner of borrow pit,
if applicable; payment of applicable royalties, taxes, etc to Statutory Authority for operating the borrow pit; loading
5 at borrow pit end; including transportation from borrow pit to CLIENT Premises; removing debris, organic matter, 290.00 Cum 925
etc; spreading in layers not exceeding 300 mm loose depth; rolling, compacting with 10-12 MT mechanical roller /
hand compactor /mechanical rammer to 95% Modified Proctor Density etc as per specification in Earthwork in
Filling, dewatering during course of filling, watering, compacting the murum or sand to obtain 95% of modified
proctor maximum laboratory dry density all complete as per specifications and instructions of CLIENT Engineer-in-
Charge. All Filling Work shall be carried out Strictly as per Specification for Earthwork in Excavation.
268250.00

PCC (1:3:6) Providing and laying Plain Cement Concrete of nominal volumetric mix 1:3:6 (1 Cement: 3 Sand: 6
Crushed stone aggregates) with 40 mm and down size graded aggregates below RCC foundations and grade slab
& any other work as per requirement including any required permanent brick /stone masonry including shuttering,
dewatering, tamping, ramming, curing, etc with all leads & lifts and all complete as per instructions of
CONSULTANT/CLIENT Engineer- in-Charge. All PCC Work shall be carried out Strictly as per Specification for
Plain & Reinforced Cement Concrete

6 Pcc for Foundation -1 16.20 Cum 6000 97200.00

7 Pcc for Foundation -2 7.50 Cum 6000 45000.00

8 Pcc for Floor 288.30 Cum 6000 1729800.00

9 Plinth protection beam (PCC) 11.25 Cum 8100 91125.00

230 mm thk. Rubble Soling with manual compaction Providing, supplying and placing 230 mm thick dry rubble
stone packing/soling under floor, foundation, pavement, roads, steps, ramps & other similar locations, handset
vertically in rectangular lines, interstices filled in with smaller stone chips including watering,
8 192.20 1600
compacting/consolidating & finishing to the required levels and lines etc with manual compaction etc complete as
directed by CONSULTANT/CLIENT Engineer-In- Charge. (Blinding layer shall be of metal, sand or murrum
supplied by contractor)
307520.00
Anti-termite treatment
'Anti termite treatment to bottom surface (in case of masonry foundation and basements) and the sides (upto a
height of 300 mm from bottom) of the excavated trenches with chemical emulsion by admixing chloropyrofos
11 emulsifiable concentrates (1% concentration)with water by weight at the rate of 5 litres per sq.m. area. The work 961.00 sq.m 200
shall be carried out as per specification described in 6.2.1 of code IS-6313 (part - II) 1981. (Mode of measurement
will be the plan area of foundation treated).
192200.00
DPC 40 mm thick with CC 1:2:4
Providing and laying damp-proof course 40mm thick with cement concrete 1:2:4 (1 cement : 2 coarse sand : 4
graded stone aggregate 12.5mm nominal size). Item includes mixing water proofing material in cement concrete
12 work @ 1 kg per 50kg of cement. Applying a coat of residual petroleum bitumen of grade VG-10 of approved 56.25 sq.m 570 32062.50
quality using 1.7kg per square meter on damp proof course after cleaning the surface with brushes & finally with a
piece of cloth lightly soaked in kerosene oil.

REINFORCED CONCRETE (Cum) ( M30 Grade)

RCC M 30 Below Plinth (Below FFL)

Providing and laying in position ready mixed concrete of M30 grade, manufactured in fully automatic
batching plant and transported to site of work in transit mixer for all structures, equipment foundations, columns,
beams, floors, slabs, roof slabs, buildings lintels, gutters staircases, fins, chajjas, pardis, sills, copings, projections,
column/ beam encasings etc. all leads having continuous agitated mixer, manufactured as per mix design of
specified grade for reinforced cement concrete work including pumping of R.M.C. from transit mixer to site of laying
, including the cost of centering, shuttering finishing but Including the reinforcement including cost of admixtures
in recommended proportions as per IS : 9103 to accelerate/ retard setting of concrete, improve workability
without impairing strength and durability as per direction of the Engineer - in - charge. (Note :- Cement content
considered in this item is @ 340 kg/cum.

13 RCC Footing -1 64.80 Cum 8700 563760.00

14 RCC Footing -2 25.00 Cum 8700 217500.00

15 RCC Column-1 (till El.+0 level) 26.21 Cum 8700 228009.60

16 RCC Column-2 (till El.+0 level) 9.94 Cum 8700 86443.20

17 Plinth beam -1 ( Ground Level) 50.00 Cum 8700 435000.00

17A Floor Slab 144.15 Cum 8700 1254105.00

18 RCC for PIT - 1 60.00 Cum 9600 576000.00

19 RCC for PIT - 2 16.50 Cum 9600 158400.00

20 RCC for PIT - 3 21.00 Cum 9600 201600.00

21 Grating for Waste water drain 9.38 Cum 8700 81562.50

HYSD Bars of Grade Fe 415 /500 TMT for reinforcement Supplying and placing in position High Yield Strength
deformed TMT Bars conforming to IS: 1786, Fe415/500 for beams, slabs, columns, etc at all levels and locations of
RCC work with all leads & lifts. including transporting the steel, straightening, cleaning, decoiling, cutting, bending
to required shapes and lengths as per specifications, binding with Contractor's own 16 gauge SWG binding wire at
every intersection, supplying and placing with proper cover blocks, supports, chairs, overlaps, spacers, etc. all
21A 80750.0kg 77 6217750.00
complete as per Bar bending schedule approved by CONSULTANT/CLIENT Engineer-in-Charge. Separate
measurement will be made under this item for authorised laps only as per approval of CLIENT/Consultant.
All Reinforcement Work shall be carriedout Strictly as per Specification for Plain & Reinforced Cement Concrete.
The weight of reinforcement shall be calculated as per theoretical weight given in standard steel table and
wastage/ unauthorized overlaps/binding wires shall not be payable extra.

Utilities
230 thk Brick Masonry in CM 1:4 Supplying & constructing 230 thk brick masonary walls using bricks of first class
burnt clay (class 5.0 as per IS:1077, Compressive strength of Brick 50 kg/cm2) of approved source at all locations
and levels with cement mortar (1:4) including scaffolding, racking of joints, watering, but excluding cement plaster
finish complete as directed and instructed by CLIENT/Consultant Engineer incharge. Brickwork shall be carried out
strictly as per Specification for Brick Masonry Work.

21 Rain water drain 28.75 Cum 7850 225687.50

22 Waster water drain 34.50 Cum 7850 270825.00

Providing and applying external sand faced plaster 20mm thk consists of 12 mm thk in C.M. 1:6 first coat and 8
mm thk in CM 1 : 2 second coat to all RCC and masonry works at all locations and levels including required grain
finishing, curing etc. complete as per specification and as directed and instructed by CONSULTANT / CLIENT
24 Engineer in charge. NOTE: The rates includes the cost of the base coat of not less than 12mm thk., external patta, 700.00 Sq.m 500 350000.00
drip moulds, curing and providing and fixing 200mm wide G.I. chicken mesh 26g thk. & 15mm mesh size at
junctions of brick and RCC/PCC work etc. as well as providing and mixing waterproofing compound of approved
make in both coats as per manufacturers specifications.

Waterproofing / Tiling
25 (Chemical treatment) Waterproofing in Floor slab 961.00 Sq.m 110 105710.00

Outside Area
31 Compacting and Leveling ( Earthwork ) 0.00 Cum 0.00

32 Heavy duty Paver block 0.00 Cum 0.00

33 Steel gate 4.00 Nos 30000 120000.00

34 Pump room 0.00 Nos 0.00

35 Security room 0.00 Nos 0.00

36 Dg room 0.00 Nos 0.00

36A Operator Cabin 1.00 Nos 176500 176500.00

37 Panel Room 0.00 Nos 0.00

38 120 KVA Transformer 0.00 Nos 0.00

39 Soil investigation for Borewell 0.00 Nos 0.00

40 Traverse & contour survey 0.00 Nos 0.00

41 Demolition of existing structure 1.00 Nos 0.00

42 Tree Uprooting 0.00 Nos 0.00

43 Concrete Road (250 Thk & 450 R.M - 6m Wide) 0.00 Cum 0.00

44 Shrub Cleaning of Entire Plot 0.00 Sq.m 100000 0.00

TOTAL COST 14425760.30