Revised Estimate for renovation of toilets adjoining Teachers' Common Room

Sl no Item no Description Qtty unit rate price

CPWD SOR 2021

Demolishing brick work manually/ by

mechanical means including stacking of
serviceable material and disposal of
unserviceable material within 50 metres lead
1 15.7 as per direction of Engineer-in-charge.
15.7.4 In cement mortar 2.4 cum 1700 4080

Brick work with common burnt clay F.P.S.

(non modular) bricks of class designation 7.5
in superstructure above plinth level up to
2 6.4 floor V level in all shapes and sizes in
6.4.1 cement mortar 1:4 (1 cement : 4 coarse 3.2 cum 8512.1 27238.7
3 13.1 12 mm cement plaster of mix :
13.1.1 1:4 (1 cement: 4 fine sand) 45.83 sqm 294.85 13513

Providing and laying ceramic glazed floor tiles

of size 300×300 mm (thickness to be specified
by the manufacturer), of 1st quality
conforming to IS:15622, of approved make, in
all colours, shades, except White, Ivory, Grey,
Fume Red Brown, laid on 20 mm thick bed of
cement mortar 1:4 (1 cement: 4 coarse sand),
jointing with grey cement slurry @ 3.3 kg/sq
m including pointing the joints with white
cement and matching pigments etc .,
3 11.38 complete. 35.3 sqm 1108 39112.4
 Providing and fixing Ist quality ceramic glazed
wall tiles conforming to
IS: 15622 (thickness to be specified by the
manufacturer), of approved
make, in all colours, shades except burgundy,
bottle green, black of
any size as approved by Engineer-in-Charge,
in skirting, risers of steps
and dados, over 12 mm thick bed of cement
mortar 1:3 (1 cement : 3
coarse sand) and jointing with grey cement
slurry @ 3.3kg per sqm,
including pointing in white cement mixed
with pigment of matching shade
4 8.31 complete. 24.2 sqm 1065 25773
Removing dry or oil bound distemper, water
proofing cement paint and the like by
scrapping, sand papering and preparing the
surface smooth including necessary repairs to
scratches etc. complete
5 13.91 196.3 sqm 20.85 4092.86

Providing and applying white cement based

putty of average thickness 1 mm, of approved
brand and manufacturer, over the plastered
wall surface to prepare the surface even and
6 13.8 smooth complete. 196.3 sqm 123.85 24311.8
Applying one coat of water thinnable cement
primer of approved brand and manufacture
7 13.43 on wall surface :
13.43.1 water thinnable cement primer 196.3 sqm 64.45 12651.5

Wall painting with premium acrylic emulsion

paint of interior grade, having VOC (Volatile
Organic Compound ) content less than 50
grams/ litre of approved brand and
manufacture, including applying additional
coats wherever required to achieve even
8 13.83 shade and colour.
13.83.2 Two coats 196.3 sqm 121.55 23860.3
Painting with synthetic enamel paint of
approved brand and manufacture of required
9 13.62 colour to give an even shade :
 Two or more coats on new work over an
under coat of suitable shade with ordinary
13.62.1 paint of approved brand and manufacture 28.68 sqm 191.4 5489.35

Providing and fixing white vitreous china

pedestal type water closet (European type)
with seat and lid, 10 litre low level white
vitreous china flushing cistern & C.P. flush
bend with fittings & C.I. brackets, 40 mm flush
bend, overflow arrangement with specials of
standard make and mosquito proof coupling
of approved municipal design complete,
including painting of fittings and brackets,
cutting and making good the walls and floors
10 17.3 wherever required :
W.C. pan with ISI marked white solid plastic
17.3.1 seat and lid 2 units 6941.3 13882.6

Providing and fixing wash basin with C.I.

brackets, 15 mm C.P. brass pillar taps, 32 mm
C.P. brass waste of standard pattern,
including painting of fittings and brackets,
cutting and making good the walls wherever
11 17.7 require
White Vitreous China Wash basin size
630x450 mm with a single 15 mm C.P. brass
17.7.2 pillar tap 1 unit 1913.8 1913.75
White Vitreous China Flat back wash basin
size 550x 400 mm with single 15 mm C.P.
17.7.4 brass pillar tap 1 unit 1679.6 1679.6
Providing and fixing white vitreous china
pedestal for wash basin completely recessed
at the back for the reception of pipes and
12 17.8 fittings. 4 unit 1500.1 6000.2
Providing and fixing a pair of white vitreous
china foot rests of standard pattern for
13 17.17 squatting pan water closet :
17.17.1 250×130×30 mm 1 pair 219.6 219.6
Providing and fixing 8 mm dia C.P. / S.S. Jet
with flexible tube upto 1 metre long with S.S.
triangular plate to Eureopean type W.C. of
quality and make as approved by Engineer - in
14 17.16A - charge. 2 each 299.35 598.7
 Providing and fixing 600x450 mm beveled
edge mirror of superior glass (of approved
quality) complete with 6 mm thick hard board
ground fixed to wooden cleats with C.P. brass
15 17.31 screws and washers complete. 4 each 1411.2 5644.6

Providing and fixing PTMT towel rail complete

with brackets fixed to wooden cleats with CP
brass screws with concealed fittings
16 17.73 arrangement of approved quality and colour.

600 mm long towel rail with total length of

645 mm, width 78 mm and effective height of
17.73.2 88 mm, weighing not less than 190 gms. 2 each 600.35 1200.7
Fixing and fitting aluminium partition with
17 door 40.8 sqft 270 11016
Total (A) 222279
Add 6.33% due to 18% GST as per GOA circular no.
158/SE(TAS)/GST/2022/331, dt 10.08.2022 on A 236349
Less 10% contractor profit for work executed
departmentally on A 22227.9
Net derived cost if work exceuted
departmentally 214121
Grand Total (say) 214200