CIVIL AND INTERIORS ESTIMATE

Estimate for: Repair and renovation of Ph Division Office Sambalpur

Sub- Renovation of Record room Such as Furbishing with putty and
paint,accomodation of Office furnitures and false ceiling

SUMMARY OF COSTS

PART A Civil
PART B Interior

Civil and Wet Works 105,273.23

Partition and Panelling Works 737,679.00

Electrification 140000.00
Total 982,952.23

Signature and Seal of Eng-in-

Charge
Date

Project Proposed Fitout Works For

Client PH DIVISION
Project. 1
No.
Date 10.07.2016
Revisio R0
n

Notes
1 Rates quoted for all demolition and dismantling works shall include for carting away all unwanted
debris away from site.

2 If instructed by the client / Project Manager / Architect salvagable items dismantled shall need to be
handed over to the Client / Developer as may be applicable.

3 Contractors to note that during the works of dismantling of any works, if damage is caused to other
finished items in the vicinity either of other vendors or of the developer, the same shall be made good
at his own cost and time.
 4 The Contractor shall take necessary precautions to ensure that during works of demolition and
dismantling nor damage is caused to any structural component of the building premises.

SNO Description of Works No L B H Qnty Unit Rate Amount

(Rupees) (Rupees)
A.01 PART A -CIVIL WORK

A.01.01 Supplying all labour, T&P and

removing old lime or cement
plaster from walls including
racking out joints 12 mm deep
and removing the debris within
50m lead,O.H.C, contractor
profit & labour cess etc all
complete as per the direction of
Engineer-in-charge.

4 3.00 4.00 48.00 Sqm

48 Sqm. Rs 1,200.00
@ 25.00
A.01.02 Supplying all labour, T&P and
dismantling and removing 2.5
cm.thick artificial stone flooring
including stacking the useful
materials for reuse and
removing the debris within 50m
lead

1 8 5.6 42.56 Sqm

42.56 Sqm. Rs 2,128.00
@ 50.00

A.01.03 Supplying all labour,T&P,

materials and making 12mm
thick cement plaster in cement
mortar(1:4) for brick work
including Cost of conveyance,
sundries, watering for curing,
racking out joints, rounding of
corners ,scaffolding,O.H.C,
contractor profit & labour cess
etc, all complete as per the
direction of Engineer-in-
charge.

4 3.00 4.00 48.00 Sqm

48 Sqm. Rs 5,846.40
@ 121.80
A.01.04 Supplying all materials, labour,
T&P and fixing Vetrified tiles in
floor threads or steps and
landing and dados on
25mmthick bed of cement
mortar (1:1) jointed with neat
cement slurry mixed with
pigment to matching shades of
the tiles including rubbing and
polishing including cost of
Vetrified tiles ,taxes of all
materials , royalty taxes, etc all
complete as per specification
and direction of Engineer-in-
charge.(Ties to be used of Size
60cm x 60cm)

1 9.00 5.50 49.5 Sqm

49.5 Sqm. Rs 80,287.52
@ 1621.97

A.01.05 Supplying all

materials,labour,T&P and
Finishing wall surface of walls
with Acrylic wall putty (Water
based ) of approved make and
finished smooth and even
surface toreceive painting
including cost of scaffolding
staging charges with cost of all
materials taxes, labour cess etc
complete as per specification
and direction of Engineer-in-
charge.

2 9.00 3.00 54.00 Sqm

2 5.50 3.00 33.00 Sqm
1 5.50 9.00 49.50 Sqm
136.50 Sqm
 136.5 Sqm. Rs 7,193.55
@ 52.70

A.01.06 Supplying all labour, T&P,

materials and Wall painting 2
coat with plastic emulsion paint
of approved shade on new
work to give an even shade
inculding cost of paint,cost of
conveyance,taxes of materials
& labour cess etc all complete
as per specification of
Engineer-In-Charge.

2 9.00 3.00 54.00 Sqm

2 5.50 3.00 33.00 Sqm
1 5.50 9.00 49.50 Sqm
136.50 Sqm
136.5 Sqm. Rs 8,162.70
@ 59.80
A.01.07 Supplying all labour, T&P and
painting two coats with any
approved synthetic paint on
new/old wood work including
cost of Sundries, brushes,
soap, &putty etc including
preparation of Surface
,contractor profit & labour cess
all complete as per the direction
of Engineer-in- Charge.

2 1.20 2.10 5.04 Sqm

5.04 Sqm
5.04 Sqm. Rs 455.06
@ 90.29
Sub Total 105,273.23
 B.01 PART B -INTERIOR
B.01.01 D4 (1200mm x 2100 mm)
Providing and fixing Double
Leaf Flush door of 32mm thk
clad with veneer on both sides
and finished in melamine polish
as approved. Door to be
fabricated with twin shutters
(one of 1100mm width and
another panel of 450 mm
width). Both shutters shall be
provided with 450mm long SS
'D' handle as per the selection
of the Enginner in charge. The
1100mm wide shutter shall be
provided with 200 x 1000mm
vision panel as shown on the
drawings. 450mm shutter shall
be provided with concealed
tower bolt. Door shall be
inclusive of all necessary
hardware like ball bearing
hinges, exposed door closure,
locks etc as per the selection of
the Enginer in charge

2 1.20 2.10 5.04 Sqm

5.04 Sqm
5.04 Sqm. Rs 25,999.85
@ 5158.70
"FP-1" Providing and fixing
in place Feature Wall
partition 200mm thk to be
fabricated with Al frame work
and 12mm thk ply on both
sides. All edges shall also be
finished with 12mm thk Ply.
Partition to be erected upto
2100 mm height and shall be
free standing. Adequate
additional bracing and fixity to
the floor to be provided for.

8 1.80 2.00 28.80 Sqm

 28.8 Sqm. Rs 161,280.00
@ 5600.00

B.01.02 "SP-1" - Providing and fixing

vision panel not exceeding 100
sqmm in all types of from table
top upto 0.60 m ht clad with
6mm Ply on both sides from
floor to true slab. Cost of the
partition to include for 10mm
thk Glass infill for the complete
area of the partition. Installation
of the glass shall be protected
with Tissue covering taped to
the frame or plastic sheet taped
to the frame on one side. Cost
of the partition shall be
inclusive of necessary
additional bracing of the frames
at the slab level for stability and
making necessary cutouts for
electrical / data and other
service outlets and also for
passing through ducts, cable
trays and other service
requirements. (Elevational area
of the executed work shall be
measured and paid for)

16 0.45 0.60 4.32 Sqm

4.32 Sqm. Rs 1,003.54
@ 232.30
B.01.03 "P2" - P/F Panelling framework
only out of 50x25 mm
aluminum box section in line
level and plumb ready to
receive skin at locations
indicated on the drawings or as
instructed by the Enginner in
charge, all complete. (Cost to
be for providing and fixing
framework only)

2 30.00 1.00 60.00 Sqm

34.8 Sqm. Rs 13,572.00
@ 390.00

B.01.04 P/F Panelling skin as

mentioned below over
framework / partitions / walls
etc. as indicated on the
drawings and details or as per
the instructions of the Eng in
charget, all complete. (Cost to
be for providing and fixing skin
only)

a 6mm thk MDF skin 15 Sqm 515 7,725

b 6mm thk Ply skin 15 Sqm 495 7,425
c 8mm thk Ply skin 15 Sqm 545 8,175
d 12mm thk Ply skin 15 Sqm 665 9,975
B.01.05 Window pelmets (200 x 200) in
19mm thk marine ply. Board
with hardwood lipping, and
fixed to ceiling with metal
framing complete including
painting (three coats with base
primer & putty) with plastic
emulsion paint. Paint to match
shade of false ceiling. Rate to
include paint. (Rate to include
necessary extra hardwood
frame where ever required &
silicon joint where marine ply
board meets window, glass
partition or periphery curtain
glass) & one layer of gyp board
cover. Pelmet to be fixed at
false ceiling level.

2 1.20 2.40 Rmt

2.4 Rmt.@ Rs 330.00 792.00

Window Vertical Blind of

Approved Coloured and Design

2 1.20 1.80 4.32 Sqm

4.32 Rmt.@ Rs 1510.00 6,523.20

Providing and fixing of 380mm

and 460 mm to 1240mm
height cubboard series or seat
consisting of 580mm wide rack
folder to wall at appropriate wall
ht framed with 190mm thick
BWR ply wood fixed with steel
handle hinged and all
accessories as required and
laminated with sunmica of
approved specification to all
sides including all cost
conveyance taxes etc
complete and as per the
dirrection of ENG iN CHARGE
CUBBOARD
1 9.00 1.00 9.00 Sqm
9 Rmt.@ Rs 12380.91 111,428.19
Desk
8 4.31 0.50 17.24 Sqm
17.24 Rmt.@ Rs 5017.12 86,495.15
B.01.06 Supply of revolving and titling
type high back cushioned
Chairs, mounted over fice
pronged cashtors, gas loaded
height adjustable powder
coated M.S. tubes with PVC
handles etc. complete with
apholostry of superior quality
(Green colour) [Godrej 7101R
or equivalent Methodex /
Featherlite / Durian / BPERGO]

2 no.@ Rs 9000.00 18,000.00

B.01.07 Supply of visitors Chairs fifty
only made from powder coated
tubes with cushioned seats and
back with apholostry of superior
quality (Green colour) [Godrej
CH - 1004 or equivalent
Methodex / Featherlite /
Durian / BPERGO]

14 no.@ Rs 3500.00 49,000.00

1.0 CENTRAL CONTROL

STATIONS
B.01.08 Supply, Installation, Testing and
Commissioning of the Central
Control PC Workstation
consisting of the following:

B.01.09 Central computer system

comprising of I7 3000 Mhz
processor, 80 GB HDD, SVGA -
1024 x 768 pixel resolution, 65
k colours, non-interlaced
graphics card, 21" SVGA colour
monitor, 104, 12 function key
board, network adapter etc as
per specifications

2 no.@ Rs 52000.00 104,000.00

B.01.10 Hp deskjet all-in 1 printer

1 no.@ Rs 12000.00 12,000.00

 500 VA UPS with half an hour
battery backup
1 no.@ Rs 3000.00 3,000.00
B.01.11 Supplying all labour material
T&P foer sliding window made
up aluminium section IS 151-
154 151-155 as window section
no 151 with 5 mm thick black
glass as panel fitted the rubber
bend including locking
arrangement including all
fittings including cost of
materials taxes and as per the
direction of Eng In charge

2 1.20 2.10 5.04 Sqm

5.04 sqm.@ Rs 2754.00 13,880.16

B.01.12 Providign and fixing of false

ceiling with Aluminium anodized
T section no 3215 with 2' C/C ,L
section no 1705 up to 15
micron on 4 walls to be fixed by
means of steel screew and
PVC plug and Aluminium grid
2'x2' suspended from ceiling

1 5.00 9.00 45.00 Sqm

45 sqm.@ Rs 2129.00 95,805.00

B.01.13 Single type of chair for

workstations, meeting rooms,
cabins and conference rooms
[with contingencies]
2 no.@ Rs 800.00 1,600.00
Sub Total 737,679.08

Civil + Interior TOTAL 842,952.31

C.01.01 Add for Electrification and A.C Rs. 140000.00

Rs. 982,952.31
Rs. 982952.00