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. : 60345.00

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

YEAR : 2021-22

WORK I.D :
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. 60345.00

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.

Asst Manager Manager General Manager

WATCO Section WATCO Sub-Division WATCO Divison-I
Sikharchandi, BBSR C.S Pur, BBSR Bhubaneswar.
 DETAILED ESTIMATE 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.

ASSOCIATION OFFICE-30/08/2022
Sl Amount.
Description of item. Qty. Unit. Rate.(Rs.)
no. (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
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

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.
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 upvc pipe 2 EACH 918.30 1836.60

b mirror 1 EACH 867.30 867.30

c towel rail 1 EACH 2050.00 2050.00

d Towel ring 1 EACH 3464.00 3464.00

e 22x16 WHB 1 EACH 421.00 421.00

f cistern 1 EACH 1673.70 1673.70

g glass shelf 2 EACH 252.29 504.58

h long body bib cock 5 EACH 61.00 305.00

i PTMT tap 1 EACH 780.60 708.60

j waste pipe 1 EACH 685.00 685.00

k pillar cock 2 EACH 3189.20 6378.40

l angular stopcock 6 EACH 220.80 1324.80

m connection pipe 4 EACH 83.00 332.00

n 20mm upvc pipe 12 EACH 77.55 930.60

o 110mm SWR pipe 15 EACH 368.90 5533.50

p 110 mm bend 2 EACH 192.40 384.80

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 30000.00

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 149.67 898.02
TOTAL 50633.80
Add for contigency @ 1% 506.34
51140.14
Add for GST WITH 18% 9205.27
60345.41
Or Say 60345.00

Asistant Manager Manager General Manager

WATCO Section WATCO Sub-Division WATCO Division-I
Sikharchandi BBSR C.S Pur, Bhubaneswar Bhubnaeswar
 BILL OF QUANTITY 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.

ASSOCIATION OFFICE-30/08/2022
Sl Amount.
Description of item. Qty. Unit. Rate.(Rs.)
no. (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
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 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 186.90 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.
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 upvc pipe 2 EACH 918.30 1836.60

b mirror 1 EACH 867.30 867.30

c towel rail 1 EACH 2050.00 2050.00

d Towel ring 1 EACH 3464.00 3464.00

e 22x16 WHB 1 EACH 421.00 421.00

f cistern 1 EACH 1673.70 1673.70

g glass shelf 2 EACH 252.29 504.58

 h long body bib cock 5 EACH 61.00 305.00

i PTMT tap 1 EACH 780.60 708.60

j waste pipe 1 EACH 685.00 685.00

k pillar cock 2 EACH 3189.20 6378.40

l angular stopcock 6 EACH 220.80 1324.80

m connection pipe 4 EACH 83.00 332.00

n 20mm upvc pipe 12 EACH 77.55 930.60

o 110mm SWR pipe 15 EACH 368.90 5533.50

p 110 mm bend 2 EACH 192.40 384.80

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 30000.00

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.
6.00 Cum 149.67 898.02
TOTAL 50633.80
Or Say 50634.00
QUOTED RATE BY THE TENDERER Rates
Sl No Description In Figure In Words
1 Percentage excess over the total estimated value-

2 Percentage less than the total estimated value-

3 Percentage at par with the total estimated value-

Approved

Signature of the Bidder

Manager WATCO General Manager

Sub division C.s pur , BBSR WATCO Division-I, BBSR
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