Estimate For Ms. R.M.Y.K.

Rathnayake

No Description Unit Rate Qty Amount

Ground Floor

Manual Excavation over site to reduce level in any material

(except rock requiring blasting ) including depositing and
1 Cube 3,635.00 9.00 32,715.00
levelling as directed distance exceeding 30'-0" but not
exceeding 1/4 mile.

Cement concrete 1:3:6 (1") in wall foundations, under

2 column/stair footings including placing in Cube 45,190.00 1.00 45,190.00
position,compacting and curing.

Random rubble (6"-9") masonry in cement mortar 1:5 in wall

3 Cube 39,050.00 10.50 410,025.00
foundation and retaining walls.

Shuttering for sides of plinth beams, ground beams on top of

4 Sqr. 12,855.00 5.00 64,275.00
foundation including dismantling in 15mm thick plywood

Cement concrete 1:3:6 (1") in wall foundations, under

5 column/stair footings including placing in Cube 45,190.00 2.00 90,380.00
position,compacting and curing.

Tor steel reinforcement to slabs, beams, lintols, columns,

footings etc.. bent to shape, laid in position and tied with
6 Kg 233.00 900.00 209,700.00
16 B.W.G. Aneal binding wire in Ground floor (Lap should be
measured when full bar are used or else as per the drawings ).

Mild steel reinforcement to slabs, beams, lintols, columns,

footings etc.. bent to shape, laid in position and tied with
7 16 B.W.G. Aneal binding wire in Ground floor (Lap should Kg 233.00 300.00 69,900.00
be measured when full bar are used or else as per the drawings
).

Brick work in cement and sand 1:8 in 9" thick walls of ground
8 Cube 53,070.00 24.00 1,273,680.00
floor.

Shuttering for floor Beams including dismantling in 15mm

9 thick plywood board up to 12'-0" soffit height supported by Sqr. 22,840.00 7.50 171,300.00
props.

Volume Batched Grade 25 concrete prepared at site using

10 mixer and vibrator in ground floor. Rate shall include the cost Cube 51,450.00 2.00 102,900.00
of curing continuously for 7 days.

Shuttering for floor slab including dismantling in 15mm thick

11 Plywood board or steel boarding up to 11'-0"soffit height Sqr. 17,000.00 11.00 187,000.00
supported by props.

Page 1
No Description Unit Rate Qty Amount
Volume Batched Grade 25 concrete prepared at site using
12 mixer and vibrator in ground floor. Rate shall include the cost Cube 51,450.00 4.50 231,525.00
of curing continuously for 7 days.

Shuttering for 9" x 12", 9" x 15", 9" x 18", 9" x 21", 12" x 12"
,12" x 15", 12" x 18"& 21" x 21" columns including
13 Sqr. 18,115.00 1.50 27,172.50
dismantling in 15mm thick Plywood board & side supports
with props.

Cement concrete 1:3:6 (1") in wall foundations, under

14 column/stair footings including placing in Cube 45,190.00 0.50 22,595.00
position,compacting and curing.

Approved Earth spreading , leveling watering and compaction

manually using standard cast iron stamper or equivalent and
filling in 150 mm thick layers (loose volume) in restricted
15 areas (Earth available at site) - Earth measured as a volume in Cube 3,310.00 23.00 76,130.00
loose state before spreading and compaction. (Small
quantities not exceeding 5.0 Cubes for the entire work are
permitted)

Volume Batched Grade 25 concrete prepared at site using

16 mixer and vibrator in ground floor. Rate shall include the cost Cube 51,450.00 5.00 257,250.00
of curing continuously for 7 days.

Plastering 5/8" thick to walls in cement and sand 1:5 finished

17 Sqr. 10,695.00 28.00 299,460.00
smooth with skim coat.

Plastering 5/8" thick to reveals width not exceeding 6" in

18 L.ft. 226.00 580.00 131,080.00
cement and sand 1:5 finished semi-rough .

Plastering 3/8" thick to soffit of slab, sunshade, sides and

19 soffit of beams, stair cases and sides of columns in cement & Sqr. 7,665.00 11.00 84,315.00
sand 1:3 finished smooth & skim coat.paid separately.

Plastering 5/8" thick to walls in cement and sand 1:5 finished

20 Sqr. 8,210.00 28.00 229,880.00
semi-rough.

5/8" thick plastering to plinth wall in cement sand 1:3

21 including finishing with cement slurry floating with colour Sqr. 8,865.00 2.50 22,162.50
pigment..

Painting walls with one coat of alkali resistant wall primer

22 Sqr. 1,872.00 69.50 130,104.00
including preparing surface.

Painting walls with two coats of emulsion paint including

23 Sqr. 3,375.00 28.00 94,500.00
preparing surface.

Page 2
No Description Unit Rate Qty Amount
Painting walls with two coats of weathershield paint
24 Sqr. 3,790.00 28.00 106,120.00
including preparing surface.

Painting soffit with two coats of emulsion paint including

25 Sqr. 4,055.00 11.00 44,605.00
preparing surface.

Painting walls with two coats of enamel paint including

26 Sqr. 4,365.00 2.50 10,912.50
preparing surface.
Cement and sand 1:3 screed of 1/2" thick backing to receive
27 Sqr. 7,750.00 18.00 139,500.00
wall tiles.

Granite floor slabs of size 1'-0" x 1'-0" x 3/4" thick rough

finish, laid on 1/2" thick cement sand 1:3 screed level off
28 Sqr. 93,090.00 18.00 1,675,620.00
using cement slurry and 1mm joints to be absolutely in line
and flush and grout. (Prime Cost of tile Rs.600.00)

Door glazed and paneled 1" thick single sash hung with 3 3/4"
29 x 2 3/4" frame . Rate without brass furniture, painting and Sq.ft. 1,665.00 160.00 266,400.00
lock.
Window glazed 1 1/8" sash and 3 3/4" x 2 3/4" frame. Rate
30 Sq.ft. 1,735.00 170.00 294,950.00
without brass furniture, painting.
Preparing and painting new wood work with primer and two
31 Sqr. 5,003.00 3.30 16,509.90
coats enamel paint.

Supplying & fixing polished brass hinges of 4" x 3" thickness

32 4.2mm ± 0.2mm with a weight not less than 310g ± 5g with a Nr. 1,208.00 16.00 19,328.00
smooth surface finish.

Supplying & fixing polished brass hinges of 4" x 2 1/2"

33 thickness 4.0mm ± 0.2mm with a weight not less than 265g ± Nr. 1,010.00 40.00 40,400.00
5g with a smooth surface finish.

Supplying and fixing two lever Mortice door lock for double
34 sash of Raniyo Brand & Model no.- 965.41.94 CH or Nr. 7,829.00 7.00 54,803.00
approved equivalent.

Supplying and fixing heavy duty solid brass casement fastener

35 inclusive of brass screws marketed by M.M.Noorbhoy & Nr. 1,305.00 20.00 26,100.00
company or approved equivalent.

Supplying and fixing heavy duty solid brass casement stay -

36 12" inclusive of brass screws marketed by M.M.Noorbhoy & Nr. 1,332.00 20.00 26,640.00
company or approved equivalent.
Supplying and fixing solid brass Door or Window pull ring of
37 Nr. 366.00 20.00 7,320.00
2" dia. ( Large )

Page 3
No Description Unit Rate Qty Amount

Supply and fix white vitreous china floor standing wash basin
and pedestal with overflow hole and single tap hole in center
of "Rocell" brand & model "Intense" or approved equivalent
38 complete to working order inclusive of the 1 1/4" chromium Nr. 32,265.00 1.00 32,265.00
plated waste outlet of "Rocell" brand & model "A706" and 1
1/4" chromium plated siphon cleanable bottle trap of "Rocell"
brand & model "A186".

Supply and fix white vitreous china floor standing close

coupled semi back to wall water closet suite with wash down
flushing with 6/3 liters dual flushing has horizontal outlet with
vario drain bend and two lateral holes for bottom water
39 Nr. 49,675.00 1.00 49,675.00
connection , P trap, cistern with water inlet from rear of
"Rocell" brand & model "Intense" or approved equivalent
complete to working order inclusive of universal bend of
"Rocell" brand & model "Vario Joint".

Supply and fix white vitreous china floor standing close

coupled semi back to wall water closet suite with wash down
flushing with 6/3 liters dual flushing has horizontal outlet with
vario drain bend and two lateral holes for bottom water
40 Nr. 49,675.00 1.00 49,675.00
connection , P trap, cistern with water inlet from rear of
"Rocell" brand & model "Intense" or approved equivalent
complete to working order inclusive of universal bend of
"Rocell" brand & model "Vario Joint".

Supply and fix Chromium plated shower level built-in-shower

41 mixer with auto diverter shower arm jointed shower head of Nr. 53,060.00 1.00 53,060.00
"GROHE" brand or approved equivalent.

Supply and fix Chromium plated Sink tap(Swan neck type) of

42 "GROHE" brand model No.31220000 (bauflow) or approved Nr. 17,350.00 1.00 17,350.00
equivalent with 10year manufacturer's warranty.

Supply and fix Chromium plated Bip tap of "GROHE" brand

43 model No.20235000 or approved equivalent with 10year Nr. 10,680.00 1.00 10,680.00
manufacturer's warranty.
Supplying laying and/or fixing 1/2" dia. P.V.C. pipes
44 L.ft. 100.00 50.00 5,000.00
Type 1000 (Specials paid separately).

Supplying and laying 4" dia.P.V.C. sewer pipes (type 600)

45 Including cement concrete surrounding 1:3:6: ( 1") as per Drg. L.ft. 1,256.00 15.00 18,840.00
No:- WSS 270 - Type I . Excavation paid separately.

Page 4
No Description Unit Rate Qty Amount
Light point wired through a 10 Amp one gang one way plate
46 switch using 2x1/1.13mm(2x1/044) P.V.C. insulated copper Per Point 1,965.00 3.00 5,895.00
wire in fully concealed/surface P.V.C. conduits.

Light points wired through a 10 Amp two gang one way plate
47 switch using 2x1/1.13mm(2x1/044) P.V.C. insulated copper Per Point 2,485.00 4.00 9,940.00
wire in fully concealed/surface P.V.C. conduits.

Light points wired through a 10 Amp three gang one way

48 plate switch using 2x1/1.13mm(2x1/044) P.V.C. insulated Per Point 3,010.00 3.00 9,030.00
copper wire in fully concealed/surface P.V.C. conduits.

Light points-wired through a 10 Amp five gang one way plate

49 switch using 2x1/1.13mm(2x1/044) P.V.C. insulated copper Per Point 4,050.00 1.00 4,050.00
wire in fully concealed/surface P.V.C. conduits.

Fan regulator wired through a 5 Amp plate one gang one way
switch using 2x1/1.13 mm P.V.C. insulated copper wire &
50 Nr. 3,460.00 4.00 13,840.00
1x7/0.67 P.V.C. insulated copper earth wire in fully
concealed/surface P.V.C.conduits.

Ceiling fan of 56" Sweep KDK- brand ( MRG-model) with

Air flow rate of 225 cu.m /min @ RPM 270 with tolarance as
51 Nr. 9,800.00 4.00 39,200.00
per SLS 814 and three star energy label as PER SLS 1600
(This item shall be specific requirements)

Flush mounted 13 Amp switch socket outlet wired using

2x7/0.67(2x7/.029) insulated copper wire & 1x7/0.67(7/.029)
52 copper earth wire in fully concealed/surface P.V.C. conduits. Nr. 2,690.00 10.00 26,900.00
(Each Radial Circuit feed 4 nos. of sockets as per drawing no.
ELE/ST/05)

Flush mounted 15 Amp switch socket outlet wired using

53 2x7/0.67(2x7/029) insulated copper wire & 1x7/0.67(7/029) Nr. 4,625.00 2.00 9,250.00
copper earth wire in fully concealed/surface P.V.C. conduits.

54 Pendent lamp with 12 watt LED bulb. Nr. 1,181.00 25.00 29,525.00
55 40Amp, 100 mA Double Pole ELCB (RCCB) Nr. 4,970.00 1.00 4,970.00
56 -
57 6 - 25 Amp, 10K Single Pole MCB Nr. 732.00 10.00 7,320.00
Supplying and wiring 6 mm2 (7/.044") earth wire complete to
58 working order excluding conduit/casing. L.ft. 66.00 30.00 1,980.00

Supplying and wiring 2 x 6mm2 (7/.044") PVC/PVC/ Cu

59 cable complete to working order excluding conduit/casing L.ft. 163.00 30.00 4,890.00

Page 5
No Description Unit Rate Qty Amount
12-14 ways SP&N or TP & N distribution board with thermo
60 plastic frame and door, earth and neutral bars din rail type Nr. 2,715.00 1.00 2,715.00
(protection rating IP40)

Provide an earth electrode copper plate 2'-0" x 2'-0" x 3mm

thick at 2.0m depth including excavation and backfilling. Rate
shall include connection to the main panel, sub main, earth
61 Item 31,700.00 1.00 31,700.00
clips & etc. with 1'-0" x 1'-0" x 1'-0" earth pit consist of 4 1/2"
brick work , 3" thick Grade 20 concrete cover slab as per
drawing no. ELE/ST/04 .( Earth wire paid separetly )

Sub Total 7,430,197.40

Prepaired By:

Page 6
 Estimate For Mr. D.S.T. Diunugalage
Bank Of Ceylon - Torrington Branch

No Description Unit Rate Qty Amount

Ground Floor

Manual Excavation over site to reduce level in any material

(except rock requiring blasting ) including depositing and
1 Cube 3,635.00 7.00 25,445.00
levelling as directed distance exceeding 30'-0" but not
exceeding 1/4 mile.

Cement concrete 1:3:6 (1") in wall foundations, under

2 column/stair footings including placing in Cube 45,190.00 1.00 45,190.00
position,compacting and curing.

Random rubble (6"-9") masonry in cement mortar 1:5 in wall

3 Cube 39,050.00 7.00 273,350.00
foundation and retaining walls.

Shuttering for sides of plinth beams, and stiffner column on

4 top of foundation including dismantling in 15mm thick Sqr. 12,855.00 1.50 19,282.50
plywood

Cement concrete 1:3:6 (1") in wall foundations, under

5 column/stair footings including placing in Cube 45,190.00 1.00 45,190.00
position,compacting and curing.

Tor steel reinforcement to slabs, beams, lintols, columns,

footings etc.. bent to shape, laid in position and tied with
6 Kg 233.00 120.00 27,960.00
16 B.W.G. Aneal binding wire in Ground floor (Lap should be
measured when full bar are used or else as per the drawings ).

Mild steel reinforcement to slabs, beams, lintols, columns,

footings etc.. bent to shape, laid in position and tied with
7 16 B.W.G. Aneal binding wire in Ground floor (Lap should Kg 233.00 80.00 18,640.00
be measured when full bar are used or else as per the drawings
).

4" thick cement sand Cellular block wall (blocks confirming

8 to S.L.S.855 and subject to the approval of sample blocks) in Sqr. 16,325.00 12.00 195,900.00
cement and sand mortar 1:5 in ground floor.

Plastering 5/8" thick to walls in cement and sand 1:5 finished

20 Sqr. 8,210.00 26.00 213,460.00
semi-rough.

Painting walls with one coat of alkali resistant wall primer

10 Sqr. 1,872.00 26.00 48,672.00
including preparing surface.
Painting walls with two coats of weathershield paint
11 Sqr. 3,790.00 26.00 98,540.00
including preparing surface.

Sub Total 1,011,629.50

Prepaired By: