Estimate

Name of work:- Urgent Repair & Maintenance of Office of The District Treasury Officer, Belonia
South Tripura during the year 2022-23./ SH:- Brick works, Sanitary, Plastering and Painting work
etc.
SL
Description of work Qty unit Rate Amount
NO
1 2 3 4 5 6
18 Half brick masonry work with first class bricks in
superstructure upto floor five level including cost of all
materials as required complete:-
In cement mortar 1:4 ( 1 cement : 4 fine sand ).
For Partition wall
1 x 6.30 x 3.30 = 20.79 Sqm `1,533.50 `31,881.00

F SUB HEAD: WOOD WORK

19 Providing wood work in frames of doors, windows,
clerestory windows and other frames, wrought framed
and fixed in position :
a. Karai wood
For Door Frames
1 x 3 x (1.00+2x2.40)x 0.075 x 0.10 = 0.13
1 x 2 x (1.20+2x2.40)x 0.075 x 0.10 = 0.09
0.22 Cum `111,635.80 `24,616.00

20 Providing and fixing ISI marked flush door shutters

conforming to IS: 2202 (Part I) decorative type, core of
block board construction with frame of 1st class hard
wood and well matched teak 3 ply veneering with
vertical grains or cross bands and face veneers on both
faces of shutters.
i) 30 mm thick including ISI marked Stainless Steel butt
hinges with necessary screws.
For Door Shutters
1 x 3 x 1.00 x 2.40 = 7.20
1 x 2 x 1.20 x 2.40 = 5.76
12.96 Sqm `3,367.70 `43,645.00

21 Providing and fixing factory made door frame (single

rebate) made of solid PVC foam profile with homogenous
fine cellular structure having smooth outer integral skin
having 60mm width & 30mm thickness and shall be
fixed to wall as per instructions of Engineer-In-Charge
using 100x8 sheet metal CSK screws.
Bath Room Door Frames
1 x 2 x (0.90+2x2.10) = 10.20 mtr `592.20 `6,040.00
22 Providing and fixing 28 mm thick door shutter made of
solid PVC foam profile with homogenous fine cellular
structure having smooth outer integral skin having
71mm width & 28mm thick as vertical & horizontal
styles. Joints are made using solvent adhesive and GI ‘C
sections (39mm x 19mm x 0.6mm thick) or M S pipe
(40mm x 20mm ) stiffener frame insert & telescopic
polymeric ‘L’ corners .The panel shall be filled with 3mm
thick high - pressure compact laminate as per
manufacturer’s specifications and directions of the
Engineer-incharge, cover moulding shall be provided for
covering fixing screws and elegant look.( for W.C.
bathroom door shutter).
Bath Room Door Shutters
1 x 2 x 0.90 x 2.10 = 3.78 sqm `3,658.20 `13,828.00

25 Providing 40 × 5 mm flat iron hold fast 40 cm long

including fixing to frame with 10 mm diameter bolts,
nuts and wooden plugs and embedding in cement
concrete block 30 × 10 × 15 cm [Link] mix (1 cement : 3
fine sand : 6 graded stone agg. 20mm nominal size)
Door 42 No. `190.10 `7,984.00

26 Providing and fixing aluminium tower bolts ISI marked

anodised (anodic coating not less than grade AC 10 as
per IS : 1868 ) transparent or dyed to required colour or
shade with necessary screws etc. complete :
i. 250 x 10 mm 14 No. `119.30 `1,670.00

27 Providing and fixing aluminium handles ISI marked

anodised (anodic coating not less than grade AC 10 as
per IS : 1868) transparent or dyed to required colour or
shade with necessary screws etc. complete :
i. 125 mm 14 No. `68.80 `963.00

28 Providing and fixing aluminium sliding door bolts ISI

marked anodised (anodic coating not less than grade AC
10 as per IS : 1868) transparent or dyed to required
colour or shade with nuts and screws etc. complete :
i. 300 x 16 mm 7 No. `287.00 `2,009.00

H SUB HEAD: FINISHING WORK

31 12 mm cement plaster of mix

[Link] mortar 1:4 ( 1 cement : 4 fine sand )
For Partition wall
Compilation room
1 x 6.30 x 3.30 = 20.79 Sqm `224.20 `4,661.00

32 15 mm cement plaster on the rough side of single or half

brick wall of mix:
i. Cement mortar 1:4 ( 1 cement : 4 fine sand )
For Partition wall
1 x 6.30 x 3.30 = 20.79 Sqm `260.60 `5,418.00
36 Distempering with 1st quality acrylic distemper (ready
mixed) having VOC content less than 50 grams/ litre, of
approved brand and manufacture to give an even shade
[Payment shall be made after submission of Test
Certificate issued by the Manufacturer] :
New work ( two or more coats) over and including water
thinnable priming coat with cement primer
Partition Wall
1 x 2 x 6.30 x 3.30 = 41.58 Sqm `120.80 `5,023.00

35 Distempering with 1st quality washable acrylic

distemper of approved brand and manufacture and of
required shade on old work ( one or more coats ), to give
an even shade as required complete as per direction of
the
For Engineer in charge.
Ground Floor
Room No 1 & 2
1 x 2 x 5.00x 5.00 = 50.00
2 x 2 x 5.00 x 3.30 = 66.00
2 x 2 x 5.00 x 3.30 = 66.00
Deduction
Door
1 x 1 x 1.00 x 2.40 = 2.40
Window
1 x 3 x 1.50 x 1.50 = 6.75
Front Corridor
1 x 1 x 10.50 x 2.50 = 26.25
1 x 2 x 10.50 x 3.30 = 69.30
1 x 2 x 2.50 x 3.30 = 16.50
1 x 1 x 6.50 x 6.00 = 39.00
1 x 2 x 6.50 x 3.30 = 42.90
1 x 2 x 6.00 x 3.30 = 39.60
Deduction
Grill Gate
1 x 2 x 2.40 x 2.40 = 11.52
Toilet Block
1 x 2 x 3.50 x 2.20 = 15.40
2 x 2 x 3.50 x 3.30 = 46.20
2 x 2 x 2.20 x 3.30 = 29.04
Corrodor
1 x 1 x 4.00 x 2.10 = 8.40
1 x 2 x 4.00 x 3.30 = 26.40
1 x 2 x 2.10 x 3.30 = 13.86
Deduction
Doors
1 x 2 x 1.00 x 2.40 = 4.80
1 x 2 x 0.75 x 2.40 = 3.60
Window
1 x 2 x 0.60 x 1.00 = 1.20
Room No 3
1 x 1 x 4.50 x 6.00 = 27.00
1 x 2 x 4.50 x 3.30 = 29.70
1 x 2 x 6.00 x 3.30 = 39.60
Partition
1 x 2 x 2.50 x 3.30 = 16.50
Deduction
Door
1 x 1 x 1.00 x 2.40 = 2.40
Window
1 x 1 x 1.50 x 1.50 = 2.25
Room No 4 & 5
1 x 2 x 9.00 x 6.00 = 108.00
2 x 2 x 9.00 x 3.30 = 118.80
2 x 2 x 6.00 x 3.30 = 79.20
Partition
1 x 2 x 6.00 x 3.30 = 39.60
Deduction
Doors
1 x 3 x 1.00 x 2.40 = 7.20
Window
1 x 3 x 1.50 x 1.50 = 6.75
Corridor
1 x 1 x 9.00 x 2.00 = 18.00
1 x 2 x 9.00 x 3.30 = 59.40
1 x 2 x 2.00 x 3.30 = 13.20
Deduction
Grill Doors
1 x 1 x 2.00 x 2.40 = 4.80
Room No 6 (Office cum Landing Store)
1 x 1 x 14.00 x 7.50 = 105.00
1 x 2 x 14.00 x 3.30 = 92.40
1 x 2 x 7.50 x 3.30 = 49.50
Deduction
Doors (Grill)
1 x 1 x 2.00 x 2.40 = 4.80
Windows
1 x 11 x 1.50 x 1.50 = 24.75
Stair case section
1 x 1 x 5.50 x 4.00 = 22.00
1 x 2 x 5.50 x 10.00 = 110.00
1 x 2 x 4.00 x 10.00 = 80.00
1 x 1 x 4.00 x 4.00 = 16.00
1 x 2 x 4.00 x 10.00 = 80.00
1 x 2 x 4.00 x 10.00 = 80.00
For First Floor
Room No 1 & 2
1 x 2 x 5.00x 5.00 = 50.00
2 x 2 x 5.00 x 3.30 = 66.00
2 x 2 x 5.00 x 3.30 = 66.00
Deduction
Door
1 x 1 x 1.00 x 2.40 = 2.40
Window
1 x 3 x 1.50 x 1.50 = 6.75
Front Corridor
1 x 1 x 10.50 x 2.50 = 26.25
1 x 2 x 10.50 x 3.30 = 69.30
1 x 2 x 2.50 x 3.30 = 16.50
1 x 1 x 6.50 x 6.00 = 39.00
1 x 2 x 6.50 x 3.30 = 42.90
1 x 2 x 6.00 x 3.30 = 39.60
Deduction
Grill Gate
1 x 2 x 2.40 x 2.40 = 11.52
Toilet Block
 1 x 2 x 3.50 x 2.20 = 15.40
2 x 2 x 3.50 x 3.30 = 46.20
2 x 2 x 2.20 x 3.30 = 29.04
Corrodor
1 x 1 x 4.00 x 2.10 = 8.40
1 x 2 x 4.00 x 3.30 = 26.40
1 x 2 x 2.10 x 3.30 = 13.86
Deduction
Doors
1 x 2 x 1.00 x 2.40 = 4.80
1 x 2 x 0.75 x 2.40 = 3.60
Window
1 x 2 x 0.60 x 1.00 = 1.20
Room No 3
1 x 1 x 4.50 x 6.00 = 27.00
1 x 2 x 4.50 x 3.30 = 29.70
1 x 2 x 6.00 x 3.30 = 39.60
Partition
1 x 2 x 2.50 x 3.30 = 16.50
Deduction
Door
1 x 1 x 1.00 x 2.40 = 2.40
Window
1 x 1 x 1.50 x 1.50 = 2.25
Room No 4 & 5
1 x 2 x 9.00 x 6.00 = 108.00
2 x 2 x 9.00 x 3.30 = 118.80
2 x 2 x 6.00 x 3.30 = 79.20
Partition
1 x 2 x 6.00 x 3.30 = 39.60
Deduction
Doors
1 x 3 x 1.00 x 2.40 = 7.20
Window
1 x 3 x 1.50 x 1.50 = 6.75
Corridor
1 x 1 x 9.00 x 2.00 = 18.00
1 x 2 x 9.00 x 3.30 = 59.40
1 x 2 x 2.00 x 3.30 = 13.20
Deduction
Grill Doors
1 x 1 x 2.00 x 2.40 = 4.80
Room No 6 (Hall Room)
1 x 1 x 14.00 x 7.50 = 105.00
1 x 2 x 14.00 x 3.30 = 92.40
1 x 2 x 7.50 x 3.30 = 49.50
Deduction
Doors (Grill)
1 x 1 x 2.00 x 2.40 = 4.80
Windows
1 x 11 x 1.50 x 1.50 = 24.75
Stair Room
1 x 1 x 5.00 x 5.00 = 22.00
1 x 2 x 5.00 x 3.00 = 30.00
1 x 2 x 5.00 x 3.00 = 30.00
Deduction
Doors
 1 x 1 x 1.00 x 2.40 = 2.40
Windows
2 x 2 x 1.00 x 1.80 = 7.20
### Sqm `46.20 `138,393.00

37 Finishing walls with acrylic smooth exterior paint of

required shade of approved brand and manufacture on
old work ( one or more coats ) including preparation of
surface as required complete as per direction of the
Engineer in charge. 1 x 2 x 32.00 x 9.00 = 576.00
1 x 2 x 15.00 x 9.00 = 270.00
Deduction
Windows
1 x 10 x 1.50 x 1.50 = 22.50
2 x 12 x 1.50 x 1.50 = 54.00
2 x 2 x 1.00 x 1.80 = 7.20
1 x 4 x 1.50 x 1.50 = 9.00
771.30 Sqm `81.10 `62,552.00

39 Applying priming coat [Payment shall be made after

submission of Test Certificate issued by the
Manufacturer]
i) With ready :mixed Pink or Grey primer of approved
brand and manufacture on wood work ( hard & soft wood
).
For Doors
Ground Floor
Room No- 1 & 2
1 x 2 x 1.00 x 2.40 = 4.80
Toilet Block
1 x 2 x 1.00 x 2.40 = 4.80
1 x 2 x 0.75 x 2.40 = 3.60
Room No- 3
1 x 1 x 1.00 x 2.40 = 2.40
Room No- 4 & 5
2 x 3 x 1.00 x 2.40 = 2.88
Room No- 6
1 x 1 x 2.00 x 2.40 = 8.64
First Floor
Room No- 1 & 2
1 x 2 x 1.00 x 2.40 = 4.80
Toilet Block
1 x 2 x 1.00 x 2.40 = 4.80
1 x 2 x 0.75 x 2.40 = 3.60
Room No- 3
1 x 1 x 1.00 x 2.40 = 2.40
Room No- 4 & 5
2 x 3 x 1.00 x 2.40 = 2.88
Room No- 6
1 x 1 x 2.00 x 2.40 = 8.64
Stair Room
1 x 1 x 1.00 x 2.40 = 2.40
56.64
56.64 x 2.25 = 127.44 Sqm `48.70 `6,206.00
 ii) With ready mixed red oxide zinc chromate primer of
approved brand and manufacture on steel galvanised
iron/ steel works
For Windows
Ground Floor
Room No- 1 & 2
2 x 3 x 1.50 x 1.50 = 13.50
Toilet Block
1 x 2 x 0.60 x 1.00 = 1.20
Room No- 3
1 x 1 x 1.50 x 1.50 = 2.25
Room No- 4 & 5
2 x 3 x 1.50 x 1.50 = 13.50
Room No- 6
1 x 11 x 1.50 x 1.50 = 24.75
Grill Gate
1 x 2 x 2.40 x 2.40 = 11.52
1 x 1 x 2.00 x 2.40 = 4.80
First Floor
Room No- 1 & 2
2 x 3 x 1.50 x 1.50 = 13.50
Toilet Block
1 x 2 x 0.60 x 1.00 = 1.20
Room No- 3
1 x 1 x 1.50 x 1.50 = 2.25
Room No- 4 & 5
2 x 3 x 1.50 x 1.50 = 13.50
Room No- 6
1 x 11 x 1.50 x 1.50 = 24.75
Grill Gate
1 x 1 x 2.00 x 2.40 = 4.80
131.52 Sqm `42.40 `5,576.00

40 Painting with synthetic enamel paint ( one or more coats

) of required colour of approved brand and manufacture
on old work to give an even shade including preparation
of surface as required complete as per direction of the
Engineer in charge.
(127.44+126.09) = 253.53 Sqm `75.40 `19,116.00

41 Painting with synthetic enamel paint of approved brand

and manufacture to give an even shade [Payment shall
be made after submission of Test Certificate issued by
the Manufacturer]:

i. Two or more coats on new work 29.70 Sqm `106.90 `3,175.00

I SUB HEAD: SANITARY WORK

49 Providing and fixing white vitreous china water closet

squatting pan (Indian type)
i) Orissa pattern W.C. pan of size 580x440 mm 2 No `2,863.00 `5,726.00

50 Providing and fixing P.V.C. low level flushing cistern with

manually controlled device (handle lever) conforming to
IS : 7231, with all fittings and fixtures complete.
i) 10 litre capacity-White 2 No `1,145.30 `2,291.00
56 Providing and fixing brass bib cock of approved quality
i. 15 mm nominal bore 4 No `374.40 `1,498.00

L REPAIRS WORKS
60 Repairs to plaster of thickness 12 mm to 20 mm in
patches of area 2.5 sqm and under including cutting the
patch in proper shape and preparing and plastering the
surface of the walls complete including disposal of
rubbish to the dumping ground with all leads and lifts
including finishing even and smooth and curing complete
as per direction of the Engineer in charge:-
ii) With cement mortar 1:4 (1 cement : 4 fine sand ). 600.00 Sqm `293.90 `176,340.00
`568,611.00
Add 3% Contingency (+) `17,058.00
Total `585,669.00

(Rupees Three Lakhs Ninety Two Thousand Eight Hundred and Fifty Four) Only

Junior Engineer Sub-Divisional Officer

Belonia Sub-Division PWD(R&B) Belonia Sub-Division PWD(R&B)
Belonia, South Tripura Belonia, South Tripura
 Estimate
Name of work:- Urgent Repair & Maintenance of Office of The District Treasury Officer, Belonia
South Tripura during the year 2023-24./ SH:- Plastering, Painting work etc.

SL
Description of work Qty unit Rate Amount
NO
1 2 3 4 5 6
H SUB HEAD: FINISHING WORK
35 Distempering with 1st quality washable acrylic
distemper of approved brand and manufacture and of
required shade on old work ( one or more coats ), to give
an even shade as required complete as per direction of
the Engineer
Pension Roomin charge.
1 x 1 x 8.15 x 6.25 = 50.94
1 x 2 x 8.15 x 3.30 = 53.79
1 x 2 x 6.25 x 3.30 = 41.25
Deduction
Door
1 x 3 x 1.00 x 2.40 = 7.20
Security Room
1 x 1 x 11.00 x 6.15 = 67.65
1 x 2 x 11.00 x 3.30 = 72.60
1 x 2 x 6.15 x 3.30 = 40.59
Toilet
1 x 2 x 1.20 x 1.20 = 2.88
2 x 2 x 1.20 x 3.30 = 15.84
2 x 2 x 1.20 x 3.30 = 15.84
Deduction
Doors
1 x 1 x 1.20 x 2.40 = 2.88
1 x 2 x 0.90 x 2.10 = 3.78
Strong Room
1 x 1 x 10.70 x 6.30 = 67.41
1 x 2 x 10.70 x 3.30 = 70.62
1 x 2 x 6.30 x 3.30 = 41.58
Deduction
Door
1 x 1 x 1.00 x 2.40 = 2.40
Manual Room
1 x 1 x 2.90 x 6.30 = 18.27
1 x 2 x 2.90 x 3.30 = 19.14
1 x 2 x 6.30 x 3.30 = 41.58
Toilet
1 x 2 x 1.50 x 1.50 = 4.50
2 x 2 x 1.50 x 3.30 = 19.80
2 x 2 x 1.50 x 3.30 = 19.80
Deduction
Doors
1 x 1 x 1.20 x 2.40 = 2.88
1 x 1 x 0.90 x 2.10 = 1.89
Window
1 x 1 x 1.80 x 1.50 = 2.70

Computer Room
1 x 1 x 6.50 x 5.50 = 35.75
1 x 2 x 6.50 x 3.30 = 42.90
 1 x 2 x 5.50 x 3.30 = 36.30
Deduction
Doors
1 x 3 x 1.20 x 2.40 = 8.64
Windows
1 x 2 x 1.80 x 1.50 = 5.40
Treasury Officer's Room
1 x 1 x 6.20 x 3.25 = 20.15
1 x 2 x 6.20 x 3.30 = 40.92
1 x 2 x 3.25 x 3.30 = 21.45
Toilet
1 x 2 x 1.50 x 1.50 = 4.50
2 x 2 x 1.50 x 3.30 = 19.80
2 x 2 x 1.50 x 3.30 = 19.80
Deduction
Doors
1 x 1 x 1.00 x 2.40 = 2.40
1 x 1 x 0.90 x 2.10 = 1.89
Windows
1 x 3 x 1.80 x 1.50 = 8.10
855.49 Sqm `46.20 `39,524.00

39 Applying priming coat [Payment shall be made after

submission of Test Certificate issued by the
Manufacturer]
i) With ready :mixed Pink or Grey primer of approved
brand and manufacture on wood work ( hard & soft wood
).
For Doors
Pension Room
1 x 3 x 1.00 x 2.40 = 7.20
Security Room
1 x 1 x 1.20 x 2.40 = 2.88
Strong Room
1 x 1 x 1.00 x 2.40 = 2.40
Manual Room
1 x 1 x 1.20 x 2.40 = 2.88
Computer Room
1 x 3 x 1.20 x 2.40 = 8.64
Treasury Officer's Room
1 x 1 x 1.00 x 2.40 = 2.40
26.40
26.40 x 2.25 = 59.40 Sqm `48.70 `2,893.00

ii) With ready mixed red oxide zinc chromate primer of

approved brand and manufacture on steel galvanised
iron/ steel works
For Windows
Manual Room
1 x 1 x 1.80 x 1.50 = 2.70
Computer Room
1 x 2 x 1.80 x 1.50 = 5.40
Treasury Officer's Room
1 x 3 x 1.80 x 1.50 = 8.10
16.20 Sqm `42.40 `687.00
40 Painting with synthetic enamel paint ( one or more coats
) of required colour of approved brand and manufacture
on old work to give an even shade including preparation
of surface as required complete as per direction of the
Engineer in charge.
(59.40+16.20) = 75.60 Sqm `75.40 `5,700.00

L REPAIRS WORKS
60 Repairs to plaster of thickness 12 mm to 20 mm in
patches of area 2.5 sqm and under including cutting the
patch in proper shape and preparing and plastering the
surface of the walls complete including disposal of
rubbish to the dumping ground with all leads and lifts
including finishing even and smooth and curing complete
as per direction of the Engineer in charge:-
ii) With cement mortar 1:4 (1 cement : 4 fine sand ). 230.00 Sqm `293.90 `67,597.00
`116,401.00
Add 3% Contingency (+) `3,492.00
Total `119,893.00

(Rupees One Lakh Nineteen Thousand and Eight Hundred and Ninety Three) Only

Junior Engineer Sub-Divisional Officer

Belonia Sub-Division PWD(R&B) Belonia Sub-Division PWD(R&B)
Belonia, South Tripura Belonia, South Tripura