Re

ESTIMATE
no FOR THE WORK
va
tio D1-5/2 NGC 20/09/2022
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
4X1.20X1.20 5.76
Sill- 4 x 0.75 x 0.30 0.90
Latrine
4X1.20X1.20 5.76
Sill- 4 x 0.75 x 0.30 0.90
13.32 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

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

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 186.90 MTR 155.80 29119.02

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 29119.02
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

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 50mm pvc pipe 6 EACH 828.10 4968.60

b 50mm pvc bend 4 EACH 298.80 1195.20

c long body b/c 2 EACH 918.30 1836.60

d pillar cock 2 EACH 283.08 566.16

e cp jally 2 EACH 500.00 1000.00

f over head shower 1 EACH 133.50 133.50

g glass shelf 2 EACH 133.50 267.00

h mirror 2 EACH 867.30 1734.60

i 22x16 WHB 1 EACH 2679.10 2679.10

j health focet 1 EACH 807.30 807.30

k EWC s trap 1 EACH 2814.90 2814.90

l seat cover 1 EACH 743.70 743.70

m tank cover 1 EACH

n soap dish 2 EACH 252.29 504.58

p
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
materials and cost , transportation , taxes etc. all 8 EACH 3750.00 30000.00
complete in all respect as per the direction of the
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

Add for GST WITH 18% 51140.14

101773.14

Say 1.01LKH
 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
Column1
 Re
ESTIMATE DETAILING OF WORK
no FOR THE WORK
va
tio D1-5/2 NGC
Sl
no. Description of item. Qty. Unit.
1 2 3 4
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
Bath
4X1.20X1.20 5.76
Sill- 4 x 0.75 x 0.30 0.90
Latrine
4X1.20X1.20 5.76
Sill- 4 x 0.75 x 0.30 0.90
13.32 14.76 Sqm

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

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

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 186.90 MTR

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.
Qty same as item no-1 14.76 Sqm

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
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

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 50mm pvc pipe 6 EACH

b 50mm pvc bend 4 EACH

c long body b/c 2 EACH

d pillar cock 2 EACH

e cp jally 2 EACH

f over head shower 1 EACH

g glass shelf 2 EACH

h mirror 2 EACH

i 22x16 WHB 1 EACH

j health focet 1 EACH

k EWC s trap 1 EACH

l seat cover 1 EACH

m tank cover 1 EACH

n soap dish 2 EACH

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 8 EACH
fixing materials and cost , transportation , taxes etc.
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

Add for contigency @ 1%

Add for GST W

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
 20/09/2022

Rate.(Rs.) Amount. (Rs.)

5 6

108.90 1450.55

52.90 488.80

182.40 5677.80

155.80 29119.02

1641.60
761.70 11242.69

738.40 29119.02
151.60 11242.69

828.10 4968.60

298.80 1195.20

918.30 1836.60

283.08 566.16

500.00 1000.00

133.50 133.50

133.50 267.00

867.30 1734.60

2679.10 2679.10

807.30 807.30

2814.90 2814.90

743.70 743.70

252.29 504.58

Column1

3750.00 30000.00
 149.67 898.02
TOTAL 50633.80

506.34

Add for GST WITH 18% 51140.14

101773.14

Say 1.01LKH
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. 1.01LKH

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 : BHUBANESWAR.

NAME OF THE DIVISION : WATCO DIVISION-I, BHUBANESWAR.

NAME OF THE SUB: DIVISION : WATCO SUB DIVN, C.S PUR, 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. : 101773.14

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