Estimate for the Construction of IESL - NCP Centre Building at Korakahawewa, Anuradhapura

A - EXCAVATION & EARTHWORK Rates for Excavation and Earthwork shall include for: (a) (b) (c) (d) (e) (f)
Item No.

Trimming sides, keeping clean, leveling, grading and consolidating bottom of bases and trenches etc. Leveling and consolidating where required under slabs or sub-floor layers. Back filling and well ramming around foundation. Keeping all excavations free from storm or percolating water to keep excavation dry at all stages of construction. Any necessary additional excavation for working spaces, planking and strutting etc. Providing shoring work where necessary.
Description Unit Quantity Rate Amount

A-1 Removing top soil to a depth of 150mm and depositing as directed within the site

sqm

213.00 87.00

88.00 418.00

18,744.00 36,366.00

A-2 Excavation for foundation in any material cum except rock requiring blasting, part return fill in and ram, and surplus dispose within the site as directed. A-3 Filling under floors with gravel or other approved quality of filling, spread, watered and well rammed in 150mm layers (material not available at site) A-4 Anti termite treatment on excavated foundation and compacted soil under floors (Should be use Approved Chemicals In Pesticide Dept ) - Warranty period 10 years
Sub Total - A carried to summary

cum

259.00

2,554.00

661,486.00

sqm

332.00

385.00

127,820.00

844,416.00

B - MASON Rates for Masonry work shall include for: (a) (b) (c) All joggles, clamps, dowels, ties, and templates. Rough and fair cutting forming splays. Angles, reveals and returns. Instructions : (a) (b)
Item No.

Cement used should be SLS Certified Products for Masonry work Average crushing strength of 10 blocks shall be not less than 2.8 N/mm2
Description Unit Quantity Rate Amount

Rubble Masonry B-1 150-225mm Random Rubble Masonry in cum cement mortar 1:5 above 1 cube
Sub Total - B carried to summary

37.60

10,306.00

387,505.60

387,505.60

C - CONCRETOR Grade of concrete used in the construction and recommended mixes as follows. (a) (b) (c) Grade 25 Recommended Mix 1 : 1 : 3 (20mm) Grade 20 Recommended Mix 1 : 2 : 4 (20mm) Grade 15 Recommended Mix 1 : 3: 6 (40mm) Rate shall include, Mixing, hoisting, placing and compacting on the surfaces of any material or on formwork. Forming any construction joint. Vibrating, curing and protecting concrete surfaces from harmful weather conditions. Forming sloping on upper surfaces where required. Grouting the earlier concreted edges. Making good after removal of formwork. Instructions Prior approval for any concrete work should be taken from the Engineer. Approval for constituent materials and test reports for properties of concrete should be taken from Quality Control Engineer, Quality Control lab, Kekirawa with contractor's expense. Cement used should be SLS certified products approved for concrete. Reinforcement and formwork paid separately where not mentioned.
Description Unit Quantity Rate Amount

(a) (b) (c) (d) (e) (f) (a) (b) (c) (d)
Item No.

C-1 Cement concrete grade 15 above one cube.

cum

19.51 25.42

12,611.00 16,360.00

246,040.61 415,871.20

C-2 Cement concrete grade 20 in column cum foundation, column shaft and plinth beams using mixer and vibrator - up to first floor level C-3 Cement concrete grade 20 in column shaft cum using mixer and vibrator - up to second floor level C-4 Cement concrete grade 20 in slab, beams and stair case using mixer and vibrator - up to first floor level cum

4.92

17,135.00

84,304.20

33.20

16,847.00

559,320.40

C-5 Cement concrete grade 20 in lintels cum (reinforcement and shuttering paid separately) using mixer and vibrator - up to first floor level
Sub Total - C carried to summary

1.39

14,840.00

20,627.60

1,326,164.01

D - FORMWORK Rates for formwork shall include for: (a) (b) (c) (a)
Item No.

All framing, propping, bracing, cutting angles, bolting, wedging, cleaning, wetting and treating before pouring concrete. Erecting, Striking off and cleaning of formwork. Rubbing down, filling and making good the surface of concrete after removal of formwork. Instructions All the formwork for slabs should be done in such a way that it is good enough to apply a skim coat or suitable pillar and painting, without soffit plastering.
Description Unit Quantity Rate

layer of

Amount

D-1 12mm Plywood shuttering for slab, beams and staircase including dismantling - up to first floor level D-2 12mm Plywood shuttering for column shaft including dismantling - up to first floor level D-3 12mm Plywood shuttering for column shaft including dismantling - up to second floor level D-4 Shuttering for plinth beams and lintels including dismantling - up to first floor level D-5 Shuttering for lintels including dismantling up to second floor level
Sub Total - D carried to summary

sqm

280.19

1,264.00

354,160.16

sqm

97.20

1,425.00

138,510.00

sqm

97.20

1,470.00

142,884.00

sqm

39.18

942.00

36,907.56

sqm

8.66

1,091.00

9,448.06
681,909.78

E- REINFORCEMENT Rates for Reinforcement shall include for: Rolling margin and waste. Bending, cutting, fabricating, hoisting, and placing in position. Holding and supporting including temporary fixing supports, hangers. Cleaning and wire brushing. All spacing, laps etc. in reinforced steel other than design laps. Tensile strength of Tor Steel should be not less than 460 N/mm2 and Mild Steel should be not less than 250 N/mm2 Instructions Inevitable laps should be measured. Unless otherwise specified laps to be 50 times the diameter of the bar. Preparation, supplying & binding of cover blocks such that specified cover is maintained at outermost rod. Reinforcements should be CN, GTB or LANWA. Tensile strength of reinforcements should be tested if requested, from the institution where specified by the Engineer with contractor's expense. Some trade names are used only for the purpose of indicating the minimum level of quality and standards.
Description Unit Quantity Rate Amount

(a) (b) (c) (d) (e) (f)

(a) (b) (c) (d)

(e)
Item No.

E-1 Tor steel rods reinforcing in Column M.Ton foundation and plinth beams up to DPC, bent to shape laid in position and tied with G.I. Wire as directed E-2 Tor steel rods reinforcing in columns, beams, M.Ton slabs and lintels up to first floor level bent to shape laid in position and tied with G.I. Wire as directed E-3 Tor steel rods reinforcing in columns, beams, M.Ton slabs and lintels up to second floor level bent to shape laid in position and tied with G.I. Wire as directed E-4 Mild steel rods, shape into stirrups and laid in M.Ton position and tied with GI wires as directed - up to first floor level
Sub Total - E carried to summary

1.83

202,614.00

370,783.62

4.40

209,814.00

923,181.60

0.83

216,294.00

179,524.02

0.36

208,854.00

75,187.44

1,548,676.68

F - BRICK LAYER Rates for Brickwork shall include for: Wetting well all the surfaces of the bricks before using. Plumbing angles. Normal straight cuttings. Ranking of joints for plastering. All the necessary scaffolding. Ranking of joints for plastering. Instructions : Cement used should be SLS Certified Products for Masonry work Average crushing strength of 10 bricks shall be not less than 7.0 N/mm2
Description Unit Quantity Rate Amount

(a) (b) (c) (d) (e) (f) (a) (b)

Item No.

F-1 Arch, segmental, brick in cement sand 1:3, cum including plumbing angles, normal straight cutting, forming rebated reveals and raking of joints for plastering F-2 225mm thick brick work in cement - sand mortar 1:8 (up to first floor level) F-3 225mm thick brick work in cement - sand mortar 1:8 (up to second floor level) F-4 Brick 112mm thick in cement - sand mortar 1:5 (up to first floor level)
Sub Total - F carried to summary

1.62

15,497.00

25,105.14

cum cum sqm

28.29 32.11 21.88

11,923.00 12,447.00 1,440.00

337,301.67 399,673.17 31,507.20

793,587.18

G - PLASTERER (a) (b) (c) (d) (e) (f) (g) (h) Rates for wall finishing shall include for: Temporary rules, screeds, ground etc. Ranking out joints of brickwork and backing concrete surface for forming key. Joints between different surfaces. Forming arises and stopping against joinery work, metal work etc. Making good around pipes, sanitary fittings and fixtures. Straight cutting and raking cutting holes, notching and other sundries Labour of a like nature. Preparing sample panel of different finishes described below for the approval of the Engineer. Each panel not less than 0.5 m2 in area. Cement used should be SLS Certified Products for masonry work.

Item No.

Description

Unit

Quantity

Rate

Amount

G-1 D.P.C., 20mm thick, in cement-sand mortar 1:2 finished with two coats of hot tar applied at the rate of 0.25 liters per sqm. for each coat G-2 20mm thick plinth plaster in 1:3 cement - sand mortar finished smooth with neat cement floating. G-3 Cement plastering with 1:5 mix, 15mm thick finished semi rough in external walls - up to first floor level G-4 Cement plastering with 1:5 mix, 15mm thick finished semi rough in external walls - up to second floor level G-5 Cement plaster with 1:5 mix, 15mm thick finished smooth with skim coat in internal walls - up to first floor level G-6 Cement plaster with 1:5 mix, 15mm thick finished smooth with skim coat in internal walls - up to second floor level G-7 Reveals or plaster band 150mm wide in walls with cement lime and sand 1:1:5 mix finished to match existing G-8 Finish smooth soffit of slab by applying skim coat - up to first floor level G-9 15mm thick plaster to R.C.C. columns, beams and soffit of slab in cement - sand 1:3 mix including floating with lime putty - up to first floor level G-10 15mm thick plaster to R.C.C. columns, beams and soffit of slab in cement - sand 1:3 mix including floating with lime putty - up to second floor level
Sub Total - G carried to summary

sqm

33.10

787.00

26,049.70

sqm

21.30

637.00

13,568.10

sqm

127.49

413.00

52,653.37

sqm

120.51

451.00

54,350.01

sqm

239.91

582.00

139,627.62

sqm

107.62

642.00

69,092.04

Lm

101.75

226.00

22,995.50

sqm sqm

139.04 160.62

282.00 636.00

39,209.28 102,154.32

sqm

87.48

708.00

61,935.84

581,635.78

H - PAVIOR Rates for paving and tiling shall include for: (a) (b) (c) (d) (e) (f) (g) (h) (i) (j)
Item No.

Preparing surfaces of concrete / brick to receive rendering plaster bedding etc. Joints between different surfaces. Finishing to slopes and cross falls. Straight cutting and waste of tiles and other types of floor finishes. Protecting finished surfaces. For temporary rules, screeds, ground etc. All normal cutting arises, rounded edges, bedding and pointing. Slope should be maintained to a suitable direction to flow the water towards out side. Expansion joints so that no cracks propagated. Tiles should be approved by the Architect
Description Unit Quantity Rate Amount

H-1 Tile glazed 200x200mm, Sri Lankan made of approved type and colour, with all specials, supplied and fixed to wall including raking plaster and bedding in cement mortar 1:2, with tile beadings on top and edges - Ground floor H-2 Homogeneous Floor tile, 300x300mm, Sri Lankan made, nonskid pattern of approved type and colour supplied and laid including plaster bedding 1:2 with skirting and tile beadings on top - Ground floor H-3 Homogeneous Floor tile, 300x300mm, Sri Lankan made, nonskid pattern of approved type and colour supplied and laid including plaster bedding 1:2 with skirting and tile beadings on top - First floor H-4 Skirting 25x100mm in 1:5, projected or flush with walls and including forming groove
Sub Total - H carried to summary

sqm

26.46

3,228.00

85,412.88

sqm

208.44

3,302.00

688,268.88

sqm

161.77

3,333.00

539,179.41

lm

101.66

177.00

17,993.82

1,330,854.99

I - IRON WORK Rates for Metal work shall include for: To make good ground at balusters on completion. Welding where necessary. Wire brush and clean metal surfaces prior to painting. All fabricating work handling, hosting, fitting and fixing in position. Preparing surfaces and painting as specified or directed.
Description Unit Quantity Rate Amount

(a) (b) (c) (d) (e)

Item No.

I-1

Roof Works Provisional Sum

2,000,000.00

Sub Total - I carried to summary

2,000,000.00

J - PAINTER AND DECORATOR Rates for painting shall include for: (a) (b) (c) (d) (e) (f) (g) (h)
Item No.

Preparation of surfaces, cleaning down. Smoothing, knotting, stopping etc. Protecting floors and fittings etc. Removing and replacing doors furniture and cleaning upon completion. Providing samples and specification of all paints to be used in the works. Providing painting to an approved colour scheme design. All the paints are to be done up to the manufacturers specification. Preparation sample panels of different finishes for the approval of the Engineer. Each panel not less than 0.5 sqm in area.
Description Unit Quantity Rate Amount

J-1

Prepare and apply one coat of Alkali resistant primer and two coats of emulsion paint to walls - up to first floor level Prepare and apply one coat of Alkali resistant primer and two coats of emulsion paint to walls - up to second floor level Prepare and apply one coat of Alkali resistant primer and two coats of emulsion paint soffit of slabs - up to first floor level Prepare and apply one coat of Alkali resistant primer and two coats of emulsion paint to soffit of slabs - up to second floor level Water - Proofing of Bathrooms with approved materials as per Instructions

sqm

237.91

288.00

68,518.08

J-2

sqm

107.62

315.00

33,900.30

J-3

sqm

127.49

296.00

37,737.04

J-4

sqm

120.51

323.00

38,924.73

J-5

sqm

30.06

341.00

10,250.46
189,330.61

Sub Total - J carried to summary

K - PLUMBER (a) Rates for Plumbing shall include for: Excavation of trenches for services, pipes or drain pipes shall include for deepening and widening as necessary to enable the barrels of pipes, ducts etc. to rest on firm ground and to facilitate jointing . Testing installations on completion. Chasing in brickwork / block work / concrete floor / concrete columns and make good. Fixing pipes to brickwork / block work. Solder rivets, screws, nails, clips, brackets, straps etc. Testing installations on completion. Sterilization, of Drinking water pipes on completion. FIXTURES, APPLIANCES AND EQUIPMENT (a) (b) (c) (a) (b) (c) (d)
Item No.

(b) (c) (d) (e) (f) (g)

Rates for sanitary fixtures shall include for: Installation complete with plugs. Grated waste outlets. Brackets and all fixings including jointing to pipes. Instructions Prior approval from the architect should be taken for all the sanitary fittings and accessories. Guarantee certificates of fittings should be submitted to the Department with the bills. No payment is done without bills. All the UPVC pipes to be SLS certified products. Some trade names are used only for the purpose of indicating the minimum level of quality and standards.
Description Unit Quantity Rate Amount

K-1 Plumbing and Sanitory works Provisional Sum

Sub Total - K carried to summary

500,000.00

500,000.00

L - DRAINLAYER Rates for underground drainage shall include for: Short lengths, joints and cutting at Manholes. Cutting and fixing pipe work to fittings. Testing. Grading to slopes and falls.
Description Unit Quantity Rate Amount

(a) (b) (c) (d)

Item No.

L-1 Drainlayer Provisional Sum

Sub Total - L carried to summary

500,000.00

500,000.00

10

M - ELECTRICAL INSTALLATION Rates for Electrical Installations shall include for: (a) (b) (c) (d) (e) (f) (a) (b) (c) (d) (e) All necessary conduits, cables, fittings, screws, nails clips, brackets straps, and the like. Giving notices, obtaining permits, paying fees etc. Provision of drawings or circuit diagrams etc. Labeling switch and switches or other fittings. Providing samples of switches or other fittings. Earthening and testing installation as required. Instructions Before conduit pipes are laid on concrete floor slabs, a conduit layout drawing shall be prepared by the contractor for the approval of consultant. All electrical installation shall be for 400 volts / 230 volts 50 Hz. 5 Amp final sub-circuits shall be carried out by the looping-in method. No joints are permitted in the runs of cables. Fixing heights from finished floor level, unless directed otherwise shall be as follows, Main switches (switch fuses) - 1.5 m Lamp fittings - 2.4 m (f) (g) (h) (i)
Item No.

Distribution boards - 1.7 m Ceiling fans - 2.5 m - 0.2 m

Switches and fan regulators - 1.4 m Socket outlets Current operated ELCBs. Earth resistance shall be less than 5 Ohms, tested on a dry day. All fan regulators to be earthen.

Some trade names are used only for the purpose of indicating the minimum level of quality and standards.
Description Unit Quantity Rate Amount

M-1 Electrical Installation Provisional Sum

Sub Total - M carried to summary

6,100,000.00

6,100,000.00

11

12

N - Aluminium Work Specifications

(a) All the Aluminium members used for work should have following properties 1. Temper - T5 2. Tensile Strength - 155 Mpa 3. Elongation - 7% (Minimum) Surface Treatment to be done to get following thicknesses 1. Anodizing - Coating Thickness - 10-15 Microns 2. Powder Coating - Coating Thickness - 60-80 Microns (c)
Item No.

(b)

Glass should be float with thickness 5 mm

Description Unit Quantity Rate Amount

N-1 Powder coated Aluminium Doors & Windows Provisional Sum

Sub Total - N carried to summary

1,700,000.00

1,700,000.00

13

SUMMARY

ITEM NO A B C D E F G H I J K L M N

DESCRIPTION SUB TOTAL A - EXCAVATOR SUB TOTAL B - MASON SUB TOTAL C - CONCRETOR SUB TOTAL D - FORMWORK SUB TOTAL E- REINFORCEMENT SUB TOTAL F - BRICKLAYER SUB TOTAL G - PLASTERER SUB TOTAL H - PAVIOR SUB TOTAL I - IRON WORK SUB TOTAL J- PAINTER AND DECORATOR SUB TOTAL K- PLUMBER SUB TOTAL L- DRAIN LAYER SUB TOTAL M- ELECTRICAL INSTALLATION SUB TOTAL N- ALUMINIUM WORK TOTAL

AMOUNT 844,416.00 387,505.60 1,326,164.01 681,909.78 1,548,676.68 793,587.18 581,635.78 1,330,854.99 2,000,000.00 189,330.61 500,000.00 500,000.00 6,100,000.00 1,700,000.00 18,484,080.63

Prepared by :