Re

ESTIMATE
no FOR
PANTHE WORKLNE,WASTE LNE
LINE,COMMOD
va
tio C-TYPE-BLOCK -1&3 NGC
Sl Rate. Amount.
no. Description of item. Qty. Unit. (Rs.) (Rs.)
1 2 3 4 5 6
1 Supplying all labour, T&P for dismantling
and removing old tiled flooring including
removing the base coarse and stacking the
useful materials for reuse and removing the
debris within 50m lead 0
Bath
4X1X1 4.00
Sill- 4 x 0.75 x 0.30 0.90
Latrine
4X1X1 4.00
Sill- 4 x 0.75 x 0.30 0.90
9.80 14.76 Sqm 108.90 1607.36

2 Supplying all labour, T&P for dismantling

and removing old tiled cladding from walls
including racking out joints 12mm deep
stacking the useful materials for reuse and
removing the debris within 50m lead
Bath
1x4.40 x 2.10 9.24 9.24 Sqm 52.90 488.80

3
Supplying all materials,labour and T&P for
cutting grooves in pucca floor and walls for
taking P.V.C./G.I pipes and mending good
the damages including cost of all materials,
labour, T&P etc. all complete as per P.H.
specification and direction of Engineer-in-
charge. 9.00 Mtr 182.40 5677.80

4
Providing and fixing to wall or ceiling and
floor UPVC pipes class conforming to
UPVC-ASTM Standard (Sch-80) and pipe
fittings of the following nominal bore with
clamps including making good the wall,
ceiling and floor all complete as per
specification complete.

a 20mm. dia UPVC pipe MTR 155.80 488.80

5
Supplying fitting, fixing ceramic floor tiles
in floors, treads, steps with neat cement
slurry mixed with pigments to match the
shade of tiles includeing cost conveyance
of all materials, labour, T & P complete
as per specification and direction of
Engineer-in-charge. 1641.60
Qty same as item no-1 14.76 Sqm 761.70 11242.69

6
Supplying fitting & fixing glazed tiles of
plain white/printed on wall, dados jointed
with neat cement slurry mixed with
pigments to match the shade of the tiles
including cost conveyance, taxes of all
materials, T & P etc. as per specification
and direction of Engineer-in-charge.
Qty same as item no-2 9.24 Sqm 738.40 6822.82
7 Providing cement concrete (1:2:4) with
12mm size C.B.H.G. chips in floor including
supplying all labour, materials, T & P and
cost, conveyance, royalties, taxes, etc.
allcomplete as per specification and
direction of Engineer-in-charge.
extension piece-3" 5.00 EACH 151.60 11242.69

8 Supplying fitting fixing of following P.H.

fixtures including all cost conveyance
labour T&P & taxes etc all complete as per
specification and direction of Engineer-in-
charge.

a 4inch pvc pipe 1 EACH 280.40 280.40

b 4inch pvc bend 1 EACH 150.96 867.30

c 4inch pvc doorbend 1 EACH 191.34 2050.00

d 4inch pvc tee 1 EACH 212.02 3464.00

e 4inch pvc door tee 1 EACH 169.39 421.00

f 4inch Y tee 1 EACH 13.37 1673.70

g 4inch Y door tee 2 EACH 16.04 504.58

h 4inch cross tee 1 EACH 167.00 167.00

i 4inch clamp 1 EACH 99.05 708.60

j GT REPAIR 4 EACH

k CI REPAIR 4 EACH 1708.00 6832.00

D-4-8/3 NGC
l 50mm pipe 6 EACH 828.10 4968.60

m 50mm bend 2 EACH 298.80 597.60

n waste pipe 2 EACH 969.20 1938.40

o long body b/c 2 EACH 918.30 1836.60

p 22x16 WHB 1 EACH 2679.10 2679.10

cistern 1 EACH 2050.20 2050.20

angular stop cock 3 EACH 864.50 2593.50

over head shower 1 EACH 133.50 133.50

towel rail 1 EACH 954.30 954.30

cp jali 2 EACH 16.04 32.08

glass shelf 1 EACH 685.01 685.01

Column1

9 Supplying all materials, labour, T&P and

fitting and fixing of 30 mm PVC door
shutter with door frame of 40mmx48mm
size of approved quality including fixing 8 EACH 3750.00 30000.00
materials and cost , transportation , taxes
10 Supplying all materials, labour, T & P and
transporting the excavated surplus
materials by mechanical carriage and
dumping it at a suitable place within 5 k.m.
distance from work site as per direction of
Engineer-in-charge.
3.00 x 2.00 x 1.00 6.00 Cum 149.67 898.02
TOTAL 50633.80

Add for contigency @ 1% 506.34

5111.40
Add for GST WITH 18% 101773.94
173344.04

Say 1.7lkh

Sectional officer Sub Divisional officer Superintending

Engineer
P.H. Bldg. Maint. Sec., C.S pur, P.H. Bldg. Maint. Sub Divn., Unit-III, P.H. Division
Bhubaneswar Bhubaneswar Bhubaneswar
THIS ESTIMATE HAS BEEN FRAMED BY SUPERINTENDING ENGINEER P.H. DIVISION,
BHUBANESWAR TO MEET THE PROBABLE EXPENDITURE FOR THE WORK:-

Renovation of Toilet & Bathroom to GA Deptt. E type Block No.14 Qtr. No- 1/1,2/1,3/1,4/1
at New Govt. colony near Sainik School, Bhubaneswar.

REPORT:-

This estimate has been framed as per the request made by the
occupant basing on the requirement., for which the allotee is complaining
several times for renovation work. Accordingly provisions have been kept
in this estimate for execution of work.

SPECIFICATION:-

The work shall be executed as per P.H.D. & P.W.D. specifiaction.

AMOUNT:-

The total amount of this estimate stands at Rs. 1.7lkh

RATE:-

Prevailing schedule of rate and revised rate of labour,

transportation charges, cost of materials have been followed for
preparation of this estimate. At most places the market rate have been
followed to derive the rates.

TIME:-

It will take fifteen days time to complete the work if funds and
materials are readily available during the execution of work.

Sectional officer Sub Divisional officer Superintending Engineer

P.H. Bldg. Maint. Sec., C.S pur, P.H. Bldg. Maint. Sub Divn., Unit-III, P.H. Division
Bhubaneswar Bhubaneswar Bhubaneswar
STATE : O D I S HA

STAT ION : NEW CAPITAL, BHUBANESWAR.

NAME OF THE DIVISION : PUBLIC HEALTH DIVISION, BHUBANESWAR.

NAME OF THE SUB: DIVISION : P.H. BLDG. MAINT. SUB DIVN, UNIT-III, BBSR

NAME OF THE WORK : Renovation of Toilet & Bathroom to GA

Deptt. E type Block No.14 Qtr. No-
1/1,2/1,3/1,4/1 at New Govt. colony near
Sainik School, Bhubaneswar.

ESTIMATED AMOUNT RS. : 1.7lkh

CH HEAD : 13-2216-05
SI.NO-153

YEAR : 2021-22

WORK I.D :
1x4.40 9.24 9.24 Sqm 52.90 488.80
3 Supply
ing all
materi
als,lab
our
and
T&P
for
cutting
groove
s in
pucca
floor
and
walls
for
taking
P.V.C./
G.I
pipes
and
mendi
ng
good
the
damag 9.00 Mtr 182.40 ###
4 Providi
ng and
fixing
to wall
or
ceiling
and
floor
UPVC
pipes
class
confor
ming
to
UPVC-
ASTM
Stand
ard
(Sch-
80)
and
pipe
fittings
of the
followi
ng

a 20mm. MTR 155.80

dia
UPVC
pipe 0.00
5 Supply
ing
fitting,
fixing
cerami
c floor
tiles in
floors,

treads,
steps
with
neat
cemen
t slurry
mixed
with
pigme
nts to
match
the
shade
of tiles
includ
eing
cost
Qty
same
as
item
no-1 0.00 Sqm 761.70 0.00
6 Supply
ing
fitting
&
fixing
glazed
tiles of
plain
white/
printed
on
wall,
dados
jointed
with
neat
cemen
t
slurry
mixed
with
pigme
nts to
match
the
shade
Qty
same
as
item
no-2 9.24 Sqm 738.40 ###
7 Providi
ng
cemen
t
concre
te
(1:2:4)
with
12mm
size
C.B.H.
G.
chips
in floor
includi
ng
supplyi
ng all
labour,
materi
als, T
& P
and
cost,
conve
yance,
11.07sqm x 0.0 0.55 Cum ### ###
8 Supply
ing
fitting
fixing
of
followi
ng
P.H.
fixture
s
includi
ng all
cost
conve
yance
labour
T&P &
taxes
etc all
compl
ete as
per
specifi
cation
and
directi

15mm
dia
C.P.
long
body
bib
cock.
(Plaza/
Ambar
Deluxe
) 8 EACH 755.00 ###
b

15mm
dia
C.P.
short
body
bib
cock.
(Plaza/
Ambar
Deluxe
) 4 EACH 698.20 ###

15mm
dia
C.P.
Angula
r stop
cock.
(Plaza/
Ambar
Deluxe
) 4 EACH 713.40 ###
 20mm
dia
C.P.
conce
aled
stop
cock
(Plaza/
Ambar
Deluxe
d ) 1 EACH 863.30 863.30

15 mm
×100m
m C.P.
Revolv
ing
showe
r
with 9”
arm.
(Plaza/
Ambar
Deluxe
e ) 4 EACH 453.20 ###

f 23”
Orissa
pan
(Parry
ware/
Nycer) 2 EACH ### ###
 10 ltr.
g PVC
Low
Level
Cister
n
compl
ete

(Parry
ware/s
limline
) 4 EACH ### ###

h 22”
×16”
W.H.B.
with
compl
ete
fittings
.
(Parry
ware/
Neyce
r).
4 SET ### ###
i

450m
m×600
mm
bevell
edge
glass
mirror
with
C.P.
screw
& back
sheet. 4 EACH 705.70 ###

j 600m
m×
125m
m C.P.
glass
shelf
with
glass/
acrylic
shelf

4 EACH 597.10 ###

k 24" x 18" Stainl 2 EACH ### ###

l C.P.
soap
dish. 6 EACH 220.80 ###

m 125mm dia C.P. 4 EACH 72.00 288.00

 20mm
×
600m
m C.P.
Towel
rail.
(Plaza/
Ambar
Deluxe
n ) 4 EACH 823.20 ###

o C.P. Towel ring 4 EACH 427.20 ###

Porcel
ain
pedest
p al. 4 EACH ### ###
9 Supply
ing all
materi
als,
labour,
T&P
and
fitting
and
fixing
of 30
mm
PVC
door
shutter
with
door
frame
of
40mm
x48m
m size
of
approv
ed
quality 8 EACH ### ###
10 Supply
ing all
materi
als,
labour,
T & P
and
transp
orting
the
excav
ated
surplu
s
materi
als by
mecha
nical
carriag
e and
dumpi
ng it at
a
suitabl
e
place
3.00 x 2.00 x 1 6.00 Cum 149.67 898.02
TOTAL ###

Add for contigency @ 1% ###

###

Add for GST @ 12% ###

###

Say0Lakhs