Estimate of the expenses necessary to be incurred for Improvements to LB Main canal from st

3+250 in Girithale Scheme in Minneriya Division in Polonnaruwa Range.

Division

Range

Package No:
SUMMARY OF BILLS
Bill Nos.
BILL NO 01
BILL NO 02
BILL NO 03
A
B
C
D

Prepared by :- .

Checked by :-

Submitted by :-

Page 1

Estimate of the expenses necessary to be incurred for Improvements to LB Main canal from stn. 0+000 to st
3+250 in Girithale Scheme in Minneriya Division in Polonnaruwa Range.
Minneriya
Polonnaruwa
CRIP/WORKS/ID-POL/NCB/113
Climate Resilience Improvement Project

UMMARY OF BILLS
Description
Preliminaries
Improvements to LB Main canal from stn. 0+000 to stn. 0+470 in Girithale
Scheme.
Improvements to LB Main canal from stn. 0+470 to stn. 3+250 in Girithale
Scheme.
Sub Total - Summary of Bills
Physical Contingencies 10%
TOTAL ESTIMATED COST ( A+B )
Vat - 15%
GRAND TOTAL INCLUDING VAT - ( C+D )

repared by :- .
P.D.T. Goonathilake. E.A.

hecked by :-
Eng. M.B.Y. De Silva

ubmitted by :-
Eng. A.M.A.I.B. Abeysinghe
Divisional Irrigation Engineer.
Minneriya.

Page 2

n canal from stn. 0+000 to stn.

ruwa Range.

Amount
1,767,600.00
16,450,572.15
13,920,467.65
32,138,639.80
3,213,534.11
35,352,173.91
5,302,826.09
40,655,000.00

Page 3

Estimate of the expenses necessary to be incurred for Improvements to LB Main canal from stn.
stn. 3+250 in Girithale Scheme in Minneriya Division in Polonnaruwa Range.
Division
Package No

: Minneriya
:
CRIP/WORKS/ID-POL/NCB/113

BILL NO. 01
Item
1.1
1.1.1
1.1.2
1.1.3
1.1.4
1.1.5
1.2
1.2.1

:
Units

PRELIMINARIES
Qty.

Performance security
Security bonds and guarantees etc.
Insurance of property materials and works at site
Third party insurance,
Insurance against accidents and injury to workmen
Project Manager's facilities

Provisional
Sum

Provide and maintain Engineer's housing and office and provide

assistance to the Engineer on instruction.
Contractor's facilities

Sum

Establish and Removal on completion of all contractor's site

facilities including officer, stores, workshops, housing, etc
(details with layout to be supplied with tender)

1.3.2
Month

1.4.2

Sum

1.4.4

Sum
Provisional
Sum

1.4.6

Sum

1.4.7

Sum

1.4.8
1.4.9

10.0

Provisional
Sum
Provisional
Sum

1.4.3

1.4.5

Description
Securities, insurance & etc.

Provisional
Sum
Provisional
Sum
Provisional
Sum
Provisional
Sum
Provisional
Sum

1.3
1.3.1

1.4
1.4.1

Climate Resilience Improvement Proje

Sum
Provisional
Sum

Maintenance of all Contractor's facilities including services

(water supply, electricity, communications etc.) and security.
Other requirements
Payment of stamp duty in accordance with the prevailing
regulations of the government.
Supplying specimens and samples of materials & carrying out
tests including submission of reports etc.
Supply and erection of notice board as per drawing no
CRIP/NB/01
Removal of all rubbish and debris and clearing up site on
completion.
Giving notices obtaining permits and payment of fees in
compliance with the requirement of the governmental, semi
governmental, local authority or other public authorities.
Provision of monthly progress, photographs and report,
schedules & etc.
Provide As-built drawings, Quality Assurance reports & etc.
Compliance with environmental regulation and project
environment management plan.
Employers share of Adjudicator's Fees and Expenses.
TOTAL OF BILL NO 1 (carried to Summary of Bills)

Prepared By :
P.D.T. Goonathilake. E.A.
Checked by :
Eng. M.B.Y. De Silva

Eng. A.M.A.I.B. Abeysing

Divisional Irrigation Engi

Minneriya.

nts to LB Main canal from stn. 0+000 to

n in Polonnaruwa Range.

Range : Polonnaruwa
ate Resilience Improvement Project
Rate

30,371,039.80

Amount

(Rs.
Cts.)

(Rs.
Cts.)

182,200.00

182,226.24

0.60%

151,800.00

151,855.20

0.50%

151,800.00

151,855.20

0.50%

91,100.00

91,113.12

0.30%

91,100.00

91,113.12

0.30%

300,000.00

91,100.00

91,113.12

0.30%

182,000.00

18,222.62

0.06%

151,855.20

0.50%

45,500.00

45,556.56

0.15%

45,500.00

45,556.56

0.15%

21,200.00

21,259.73

0.07%

36,400.00

36,445.25

0.12%

60,700.00

60,742.08

0.20%

121,400.00

121,484.16
1,260,398.15

0.40%

18,200.00

20,000.00

151,800.00
24,000.00

1,767,600.00

Eng. A.M.A.I.B. Abeysinghe

Divisional Irrigation Engineer,

Minneriya.

182,226.24

(26.24)
(55.20)
(55.20)
(13.12)
(13.12)
-

(13.12)

(22.62)
-

(55.20)

(56.56)

(56.56)
(59.73)
(45.25)
(42.08)
(84.16)

Estimate of the expenses necessary to be incurred for Improvements to LB Main canal from stn
3+250 in Girithale Scheme in Minneriya Division in Polonnaruwa Range.
Division
: Minneriya.
Package No : CRIP/WORKS/ID-POL/NCB/113

Climate Resilience Improv

DAYWORKS SCHEDULE

Item
1
1.1
1.2
1.3
1.4
1.5
1.6
2
2.1
2.2

Description
Labour
Skilled Laborer
Unskilled Laborer
Mason
Carpenter
Steel Fixer
Painter
Materials
Cement
Sand

Unit

Qty

Day
Day
Day
Day
Day
Day

1
1
1
1
1
1

50kg bag
m3

1
10

2.3

Gravel

m3

10

2.4

Metal 25mm

10

2.5

Metal 40 mm

10

2.6

Metal 20 mm

m3

2.7

150mm x 225mm rubble

m3

300mm x 450mm rubble

M/S Reinforcement
T/S Reinforcement
Timber ply wood sheets 12mm
Construction Plant
Hydraulic Excavator 130 HP
Loader 100 HP
Motor Grader 130 HP
Dump truck/ Tipper 5Cube
Tractor / Tailor (100 HP/0.75 cube)
Water Pump 50mm dia.
Concrete Mixer 1.0m3

m
ton
ton
m2

1
1
1
4

hr
hr
hr
hr
hr
hr
hr

1
1
1
1
1
1
1

2.8
2.9
2.10
2.11
3
3.1
3.2
3.3
3.4
3.5
3.6
3.7

Prepared By :
P.D.T. Goonathilake. E.A.

Eng. A.M.A.I.B. Abeysinghe

Divisional Irrigation Engineer.
Minneriya.

3
3

ents to LB Main canal from stn. 0+000 to stn.

on in Polonnaruwa Range.
Range : Polonnaruwa
Climate Resilience Improvement Project

Rate

Amount

1,750.00
1,200.00
1,750.00
1,750.00
1,750.00
1,400.00

1,750.00
1,200.00
1,750.00
1,750.00
1,750.00
1,400.00

900.00
1,059.00

900.00
10,590.00

706.00

7,060.00

2,030.00

20,300.00

1,942.00

19,420.00

2,472.00

2,472.00

1,236.00

1,236.00

1,236.00
90,000.00
100,000.00
823.00

1,236.00
90,000.00
100,000.00
823.00

3,950.00
4,300.00
4,500.00
1,375.00
469.00
275.00
500.00

3,950.00
4,300.00
4,500.00
1,375.00
469.00
275.00
500.00