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

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

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 186.90 MTR

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.
Qty same as item no-1 9.37 Sqm

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 0.00 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

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 EWC STRAP 1 EACH

b seat cover 1 EACH

c 2 in 1 b/c 1 EACH

d health focet 1 EACH

e lever 2 EACH

f cistern 1 EACH

g angular stop cock 2 EACH

h towel rail 1 EACH

i soap dish 2 EACH

j 22x16 WHB 1 EACH

k pedestral 1 EACH

l pillar cock 1 EACH

m glass self 1 EACH

n mirror 1 EACH

o towel ring 1 EACH

p steel sink 24x18 1 EACH

long body b/c 2 EACH

cp jally 2 EACH

overhead shower 1 EACH

corner shelf 2 EACH

4inch swr pipe 1 EACH

4 inch pvc tee 1 EACH

4 inch pvc bend 1 EACH

4 inch pvc cowel 1 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 fixing materials
and cost , transportation , taxes etc. all complete in all respect as per the direction of
the Engineer-in-charge. 8 EACH

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.
182.40 5677.80

155.80 29119.02

761.70 7137.13

738.40 29119.02

151.60 7137.13

2814.00 2814.00

743.70 743.70

217.00 217.00

807.30 807.30

1543.00 3086.00

2050.20 2050.20

864.50 1729.00

954.30 954.30

252.29 504.58
2679.10 2679.10

2041.80 2041.80

283.08 283.08

685.00 685.00

867.30 867.30

514.80 514.80

3797.80 3797.80

918.30 1836.60

500.00 1000.00

133.50 133.50

576.22 1152.44

280.40 280.40

169.39 169.39

191.34 191.34

99.05 99.05
Column1

3750.00 30000.00

TOTAL 2.04 LKH

Re
no
va
tio DETAILING OF ESTIMATE

Sl Rate.
no. COMMOD PROVISION Qty. Unit. (Rs.)
1 2 3 4 5
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
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

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

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

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 77.55 MTR 155.80

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.
Qty same as item no-1 14.76 Sqm 761.70

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

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

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 EWC STRAP 1 EACH 2814.00

b seat cover 1 EACH 743.70

c 2 in 1 b/c 1 EACH 217.00

d health focet 1 EACH 807.30

e lever 2 EACH 1543.00

f cistern 1 EACH 2050.20

g angular stop cock 2 EACH 864.50

h towel rail 1 EACH 954.30

i soap dish 2 EACH 252.29

j 22x16 WHB 1 EACH 2679.10

k pedestral 1 EACH 2041.80

l pillar cock 1 EACH 283.08

m glass self 1 EACH 685.00

n mirror 1 EACH 867.30

o towel ring 1 EACH 514.80

p steel sink 24x18 1 EACH 3797.80

long body b/c 2 EACH 918.30

cp jally 2 EACH 500.00

overhead shower 1 EACH 133.50

corner shelf 2 EACH 576.22

4inch swr pipe 1 EACH 280.40

4 inch pvc tee 1 EACH 169.39

4 inch pvc bend 1 EACH 191.34

4 inch pvc cowel 1 EACH 99.05

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
complete in all respect as per the direction of the Engineer-in-charge. 8 EACH 3750.00

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
TOTAL

Add for contigency @ 1%

Add for GST WITH 18%

TOTAL+18%GST
say
 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
 Amount. (Rs.)
6

1607.36

488.80

5677.80

488.80

11242.69

12082.29

11242.69

2814.00

743.70
217.00

807.30

3086.00

2050.20

1729.00

954.30

504.58

2679.10

2041.80

283.08

685.00

867.30

514.80

3797.80

1836.60

1000.00

133.50

1152.44

280.40

169.39

191.34

99.05
Column1

30000.00

101468.11
898.02
102366.13

1023.66
103389.79
18610.16
101773.14
204139.27

2.04LKH
 Engineer
on
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. 2.04LKH

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. : 204139.27

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

YEAR : 2021-22

WORK I.D :