ESTIMATE FOR IMPROVEMENTS FOR THE WASH ROOM OF IDQ 02, PUTTALAM

DIVISION, PUTTALAM REGION.

P.F 1.13

S.I DESCRIPTION UNIT QTY RATE AMOUNT

Prepare surface and apply one coat of wall
premier and two coats of emulsion paint to
1.0
internal walls. m2 21.20 603.32 12,790.42

Tiles glazed removed and debris cleared

2.0 m2 18.50 315.42 5,835.22
300 x 300 mm Non skid floor tiles bedded 12
mm cement mortar 1:2 and pointing with
3.0 coloured polymer grout (Approved Srilanka, m2 5.60 3,961.88 22,186.52
Malaysia or China made)

600 x 300 mm Glazed tiles fixed to walls

including bedding in cement mortar 1:2 and
pointing with coloured polymer grout (Approved
4.0 m2 12.90 4,743.05 61,185.37
Srilanka, Malaysia or China made)

Supplying and fixing padestal closet, close

couple, complete set TOTO American Standard ,
Rocell or equivalent complete with hard seat
5.0 cover and all necessary fittings Nos 1.00 39,566.70 39,566.70

Supplying and fixing wash basin padestal type,

including pillar tap and all fittings, padestal basin
TOTO American Standard , Rocell or equivalent
6.0 and piller tap TOTO American Standard , Rocell Nos 2.00 29,798.59 59,597.18
or equivalent

Construction of Catch pit size 150 x 150 x 150

mm in 75mm thick 1:2:4 (20)mm concrete
7.0 including lastic grating Nos 2.00 904.00 1,808.00

Supplying and fixing telephone shower,

8.0 chromium plated TOTO American Standard , Nos 2.00 4,542.60 9,085.20
equivalent

Supplying and fixing head shower, chromium

9.0 plated with arm/heavy Nos 2.00 1,783.43 3,566.87

Supplying and fixing bidet spray, chromium

10.0 plated TOTO American Standard , equivalent Nos 2.00 4,756.81 9,513.62

Supplying and fixing towel bar, chromium plated

11.0 Nos 2.00 1,883.66 3,767.32
 Supplying and fixing brush holder , chromium
12.0 plated Nos 2.00 1,470.97 2,941.93

Supplying and fixing mirror, bathroom type with

13.0 plastic back and shelves Nos 2.00 1,761.82 3,523.63

Supplying and fixing stainless steel sink with

single bowl single draining board with necessary
14.0 fittings, Prince or equivalent (tap measured Nos 1.00 6,247.43 6,247.43
separately)

suplying and fixing chromium plated steel sawn

15.0 neck sink tap Nos 1.00 2,315.03 2,315.03

Supplying and fixing bronzed anodoized

aluminium framed 100mm single door with 4mm
thick aluminium composite panal ( alumiium
16.0 cladding ) and bronze anodoized stainless steel m2 1.71 16,602.16 28,389.69
fittings and other accessories

17.0 Other Minor Improvements

Prepare surface and apply two coats of floor
17.1 paint . m2 95.30 632.80 60,305.84

Provisional sum for painting of gates and repairs

17.2 of coloumn in the entrance Item Allow Sum 30,000.00

Provisional sum for supplying and fixing Bulbs

17.3 and other locking Arrangements Item Allow Sum 5,000.00

Civil Cost 367,625.97

19.0 General
20.0 For VAT 15% 55,143.90
21.0 For E&A 5% 18,266.52
Total Cost 441,036.39

Prepared by :-……………………….
Mr. M.I.M.Ameen (Eng.Asst) Submitted by :- ……………………..
Eng.D.C. Hettiarachchi
Checked by :-………………………………. Divisional Irrigation Engineer
Mr. M.T. Rahuman (D'man) Puttalam
 Basic.
NWP Rate
Rate

300 x 300
614.00 533.91 mm Non
skid floor
tiles
bedded 12
321.00 279.13 mm
cement
600 x 300
mortar
mm 1:2
and
Glazed
4,032.00 3,506.09 pointing
tiles fixed
with
to walls
coloured
including
polymer
bedding in
grout
cement
(Approved
mortar 1:2
Srilanka,
and
4,827.00 4,197.39 Malaysia
pointing
or
withChina
made)
coloured
polymer
grout
(Approved
Srilanka,
40,267.00 35,014.78
Malaysia
or China
made)

30,326.00 26,370.43

920.00 800.00

4,623.00 4,020.00

1,815.00 1,578.26

4,841.00 4,209.57

1,917.00 1,666.96
 1,497.00 1,301.74

1,793.00 1,559.13

6,358.00 5,528.70

2,356.00 2,048.70

16,896.00 14,692.17

644.00 560.00

18,381.30 113.20 18,268.10

QUQNTITY SHEET FOR IMPROVEMENTS FOR THE WASH ROOM OF IDQ 02,
PUTTALAM DIVISION, PUTTALAM REGION.

T D S DESCRIPTION

1.0 Prepare surface and apply one coat of wall premier and
two coats of emulsion paint to internal walls.
Bath room
Length = 2(2.6 + 1.1) = 7.4 m
1 7.4
2.2 16.28
Wash room

1 5.2 Length = 2(1.5 + 1.1) = 5.2 m

2.2 11.44
Extra area in walls

4 / 0.5/ 1.5
0.8 2.4
Deductions

-1 0.9 D1

2.1 -1.89
-1 0.8 D2

2.1 -1.68
1 / 2/ -0.7 D3

1.9 -2.66
-1 0.8 D4

1.9 -1.52
-2 0.75 FL

0.75 -1.125
21.245 Say 21.20 m2
T D S DESCRIPTION

3.0 Tiles glazed removed and debris cleared

Walls
Bathroom
Length = 2.6 + 2x1.5 = 5.6m
Wash room
Length = 1.1 x2 + 2x1.5 = 5.2 m
Total Length 5.6 + 5.2 = 10.8 m
1 10.8 Tiles has to be remove upto 1.5m from bottum
1.5 16.2

1 / 2/ -0.7 D3

1.5 -2.1
-1 0.8 D4

1.5 -1.2
12.9
Floor

1 2.6 Bathroom

1.5 3.9
1 1.1 Wash room

1.5 1.65
5.55

18.45 Say 18.5 m2

4.0
300 x 300 mm Non skid floor tiles bedded 12 mm cement
mortar 1:2 and pointing with coloured polymer grout
(Approved Srilanka, Malaysia or China made)
Same as in item no 03
5.55 Say 5.6 m2

5.0
600 x 300 mm Glazed tiles fixed to walls including
bedding in cement mortar 1:2 and pointing with coloured
polymer grout (Approved Srilanka, Malaysia or China
made)
12.9 Say 13 m2
 6.0
Supplying and fixing padestal closet, close couple,
complete set TOTO American Standard , Rocell or
equivalent complete with hard seat cover and all
necessary fittings
1 No
T D S DESCRIPTION
7.0 Supplying and fixing wash basin padestal type, including
pillar tap and all fittings, padestal basin TOTO American
Standard , Rocell or equivalent and piller tap TOTO
American Standard , Rocell or equivalent

2 Nos

8.0
Construction of Catch pit size 150 x 150 x 150 mm in
75mm thick 1:2:4 (20)mm concrete including lastic
grating
2 Nos

2 Nos

10.0 Supplying and fixing head shower, chromium plated with

arm/heavy
2 Nos

11.0 Supplying and fixing bidet spray, chromium plated TOTO

American Standard , equivalent
2 Nos

12.0 Supplying and fixing towel bar, chromium plated

2 Nos

13.0 Supplying and fixing brush holder , chromium plated

2 Nos

14.0 Supplying and fixing mirror, bathroom type with plastic

back and shelves
2 Nos

15.0
Supplying and fixing stainless steel sink with single bowl
single draining board with necessary fittings, Prince or
equivalent (tap measured separately)
1 No

16.0 suplying and fixing chromium plated steel sawn neck sink
tap
1 No
 17.0
Supplying and fixing bronzed anodoized aluminium
framed 100mm single door with 4mm thick aluminium
composite panal ( alumiium cladding ) and bronze
anodoized stainless steel fittings and other accessories
1 0.9 Door no 3 with spacing of 0.1m both sides
1.9 1.71
1.71 Say 1.7 m2
T D S DESCRIPTION

17.0 Other Minor Improvements

17.1 Prepare surface and apply two coats of floor paint .

Room 1 = (2.1x 3.8)
1 2.1
3.8 7.98
Room 2 = (4.4x 3.8)
1 4.4
3.8 16.72
Room 3 = (7.0x 2.1)
1 7
2.1 14.7
Room 4 = (4.4 x 3.8)
1 4.4

3.8 16.72
Hall = (4.3 x 7.0)
1 4.3
7 30.1

1 2.1 Varanda = (4.3 x 2.1)

4.3 9.03
95.25 Say 95.3 m2

17.2 Provisional sum for painting of gates and repairs of

coloumn in the entrance
Item Allow

17.3 Provisional sum for supplying and fixing Bulbs and other
locking Arrangements

Item Allow
24" x 24" non skid ceramic floor tiling (white or colour Class 1)as directed
(Quality should be approved by the Irrigation Engineer)
For 1m2
Amount (Rs.)
Materials
Ceramic floor tiles
24" x 24" ( Class 1) 1 m2 @ 5,000.00 5,000.00
1/2" thick rough in
1 @
1:3 mix
m2 593.00 593.00
Labour
Sk.L 0.2 days @ 1,850.00 370.00
U/SK/L 0.2 days @ 1,300.00 260.00
5,963.00
Tile
beadings,grout,etc. -
10% 596.30
Total Cost 6,559.30
With 1.2 O.H. & P.F. 7,871.16

12" x 18" glaxed ceramic wall tiling (white or colour Class 1)as directed
(Quality should be approved by the Irrigation Engineer)
For 1m2
Amount (Rs.)
Materials

Glazed ceramic wall

tiles 12" x 8" ( Class
1) 1 m2 @ 5,000.00 5,000.00
1/2" thick rough in 1 @
1:3 mix m2 593.00 593.00
Labour
Sk.L 0.2 days @ 1,850.00 370.00
U/SK/L 0.2 days @ 1,300.00 260.00
5,963.00
Total Cost 5,963.00
With 1.2 O.H. & P.F. 7,155.60

Prepare surface with floating lime putty and apply one coat of Filler and two
coats of emulsion paint to internal walls.

For 1m2
 Amount (Rs.)
Materials
Filler 0.1 ltr. @ 300.00 30.00
Emulsion paint 0.15 ltr. @ 900.00 135.00
Water 0.5 ltr. @ 0.00
6" brush 0.02 use @ 850.00 17.00
Sand Papers 0.22 Papers @ 25.00 5.50
Lime putty 0.500 kg @ 75.00 37.50
Labour
Mason 0.25 days @ 2100.00 525.00

Painter 0.15 days @ 2100.00 315.00

1065.00
Scaffolding Add 3% 31.95
Total Cost 1096.95
With 1.2 O.H. & P.F. 1316.34

Prepare surface with floating lime putty and apply one coat of Filler and two
coats of weathershield paint to external walls.

For 1m2
Amount (Rs.)
Materials
Filler 0.1 ltr. @ 300.00 30.00
Weathershied paint 0.15 ltr. @ 1100.00 165.00
Water 0.5 ltr. @ 0.00
6" brush 0.02 use @ 850.00 17.00
Sand Papers 0.22 Papers @ 25.00 5.50
Lime putty 0.500 kg @ 75.00 37.50
Labour
Mason 0.25 days @ 2100.00 525.00

Painter 0.15 days @ 2100.00 315.00

1095.00
Scaffolding Add 3% 32.85
Total Cost 1127.85
With 1.2 O.H. & P.F. 1353.42
Purchasing & installing Ceiling light(Square type) - 18W with concealed/semi-
concealed Wiring, connection to main circuit, Switch, and complete in all
respect

Qty. Unit Rate Amount (Rs.)

Materials
18 m 1/044 cable 18.00 m @ 22.00 396.00
5m Casing & cover 5.00 m @ 60.00 300.00
1 pkt wiring clips 1.00 Pkt @ 43.00 43.00
78.20
0.17 kg panel pin 3/4 0.17 kg @ 460.00
1 No. Thumbler 130.00
switch 1.00 Nos @ 130.00
950.00
1 No. LED Ceiling
light Square type -
18W 230V 1.00 Nos @ 950.00
Labours
1 SK for all items 0.70 Days @ 1,800.00 1,260.00
1 USK for all items 0.70 Days @ 1,300.00 910.00
Total Cost for each 4,067.20
With 1.2 O.H. & P.F. 4,880.64

Purchasing & installing wall fans

Qty. Unit Rate Amount (Rs.)

Materials
8,000.00

Wall fan with

necessary screws,
wall plugs, etc.
(Quality should be
approved by DIE)
(Quotation to be
submitted) 1.00 Nos @ 8,000.00
Labours
1 SK for all items 0.40 Days @ 1,800.00 720.00
Total Cost for each 8,720.00
With 1.2 O.H. & P.F. 10,464.00
Furnishing & installing ceramics low level ( Class 1) suite complete with cistern
,lid, control valve, syphon, plastic seat & cover trap etc. with necessary
connection to sewage and water supply system (Quality should be approved
by the Irrigation Engineer)

For 1Nos
Amount (Rs.)
Materials

Class 1 ceremec low

level suite complete
with cistern, lid,
control valve, plastic
seat etc. 1 Nos @ 45,000.00 45,000.00
Flexible 1/2" - 18" 1 Nos @
hose 350.00 350.00

Flexible sewage bend 1 Nos @

1,500.00 1,500.00
Bidet shower 1 Nos @ 2,200.00 2,200.00

Fittings with thread Item Allow @

seal solvent gum etc.
Sum 1,500.00
Labour
Sk.L 0.5 days @ 1,850.00 925.00
U/SK/L 0.5 days @ 1,300.00 650.00
51,475.00
Total Cost 51,475.00
With 1.2 O.H. & P.F. 61,770.00

Err:508
Furnishing & installing ceramics ( Class 1) urinal with necessary connection to
sewage and water supply system (Quality should be approved by the
Irrigation Engineer)

For 1Nos
Amount (Rs.)
Materials
Class 1 ceremec
urinal with control
valve, etc. 1 Nos @ 40,000.00 40,000.00

Flexible sewage bend 1 Nos @

1,500.00 1,500.00
1 1/2" PVC pipe to
connect to the 6 f @
sewage line 250.00 1,500.00

Fittings with thread Item Allow @

seal solvent gum etc.
Sum 1,500.00
Labour
Sk.L 0.5 days @ 1,850.00 925.00
U/SK/L 0.5 days @ 1,300.00 650.00
45,425.00
Total Cost 45,425.00
With 1.2 O.H. & P.F. 54,510.00

Err:508
Providing 4" Gully with necessary connection to wast water line, fittings,
bends etc.
For 1Nos
Amount (Rs.)
Materials
Good quality gully 1 Nos @ 400.00 400.00
1 1/2" PVC pipe to
connect to the 6 f @
sewage line 250.00 1,500.00

Fittings with thread Item Allow @

seal solvent gum etc.
Sum 500.00
Labour
Sk.L 0.5 days @ 1,850.00 925.00
U/SK/L 0.5 days @ 1,300.00 650.00
3,325.00
Total Cost 3,325.00
With 1.2 O.H. & P.F. 3,990.00

Err:508
Furnishing & installing ceramics ( Class 1) Wash basin with necessary
connection to sewage and water supply system & good quality mirror, soap
holder (Quality should be approved by the Irrigation Engineer)

For 1Nos
Amount (Rs.)
Materials
Class 1 ceremec
wash basin with
valve, etc. 1 Nos @ 45,000.00 45,000.00
Flexible 18" - 1/2" 1 Nos @
hose 800.00 800.00
Class 1 wash basin 1 Nos @
tap 3,000.00 3,000.00
Mirror with wall 1 Nos @
plugs, screws etc. 5,000.00 5,000.00

Soap holder with

1 Nos @
wall plugs, scres etc.
2,500.00 2,500.00
1 1/2" PVC pipe to
connect to the 6 f @
sewage line 250.00 1,500.00

Fittings with thread Item Allow @

seal solvent gum etc.
Sum 1,500.00
Labour
Sk.L 1 days @ 1,850.00 1,850.00
U/SK/L 1 days @ 1,300.00 1,300.00
61,150.00
Total Cost 61,150.00
With 1.2 O.H. & P.F. 73,380.00

Err:508
Supplying and fixing 2'-6" X 6'-6" overall plastic door as bathroom door including
locking device (Quality should be apporved by the Engineer)
Item Description Qty Unit Rate Amount
Quality 2'-6" X 6'-6" 1 No @ 7,500.00 7,500.00
plastic door
1 No @ 650.00 650.00
Appropriated lock with
screws & duplicate
keys
Transport Item Allow @ 250.00 250.00
Mason to fix door 0.8 @ 2100.00
frame Day 1,680.00
Carpenter 0.8 Day @ 2100.00 1,680.00
U / SK Labourer 0.8 Day @ 1440.00 1,152.00
 Total Cost 12,912.00
With 1.2 O.H. & P.F. 15,494.40

Purchasing of approved quality gravel placing,spreading ,watering and compacting as directed

For Gravel
Gravel cost for cube( bulk) 2,000.00
Bulk factor= 1.15 (As per data for costing) 2,300.00
For Gravel compacted cube
1.05 cube gravel @ 2300 = 2,415.00

Placing and spreading 0.4 U/Sk @ 1300 = 520.00

Compaction 0.602 U/Sk @ 1300 = 782.60

Watering 0.03 U/Sk @ 1300 = 39.00

Transport per cube haul 15km 2517.22

Basic Rate per cube 6,273.82
Basic Rate per cubic meter 2,215.33

With 1.17 Profit factor 7,340.37

Say 7340 Per Cube

Repairing the damaged wall plaster 16mm thick , 1:3 mix finished smooth including fixing chicken
mesh under neath the plaster

Basic unit rate for 16mm thick 1:3 smooth plastering per sqm = 699.29
Cost for chicken mesh per sqm 180.00
Allow 0.3 USK L/day for cutting and fixing mesh per sqm 390
1269.29 per sqm
25kg 100f2