THE DEMOCRATIC SOCIALIST REPUBLIC OF SRI LANKA

ENGINEER'S ESTIMATE

PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO

ENGINEER'S ESTIMATE

VIRAJINI CONTRACTORS & ENTERPRISES

Dec-19

PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO VIRAINI CONTRACTORS ENTERPRISES

 PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO

ENGINEER'S ESTIMATE

GRAND SUMMARY

ESTIMATED AMOUNT
Bill No. DESCRIPTION
LKR

PRIIMINARIES 120,000.00

1A/- EXCAVATION AND EARTHWORK 63,561.04

1B/- CONCRETE WORK 521,546.24

1C/- MASONRY WORKS 197,765.33

1E/- FLOOR, WALL AND CEILING FINISHES 180,227.31

1F/- PAINTING 120,480.95

1G/- ELECTRICAL WORK 65,100.00

1K/- PROVISIONAL SUMS 5,000.00

TOTAL -1 1,273,680.88

ALLOW FOR CONTINGENCIES (5%) 63,684.04

TOTAL -2 1,337,364.92

ADD - VAT (15%)

GRAND TOTAL 1,337,364.92

NOTE: Plumbing work & Doors and Window including under Provisional Sums.

Prepared by :
E.A.Nadeera Milan
Quantity Surveyor
Date : 20/05/2019

Remarks:

PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO VIRAINI CONTRACTORS ENTERPRISES

 PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO

SUMMARY - BILL NO. 01

ESTIMATED AMOUNT
ITEM DESCRIPTION
LKR

BILL NO. 01: BUILDING WORKS

PRILIMINARIES 120,000.00

1A/- EXCAVATION AND EARTHWORK 63,561.04

1B/- CONCRETE WORK 521,546.24

1C/- MASONRY WORKS 197,765.33

1E/- FLOOR, WALL AND CEILING FINISHES 180,227.31

1F/- PAINTING 120,480.95

1G/- ELECTRICAL WORK 65,100.00

1K/- PROVISIONAL SUMS 5,000.00

Total of Bill No 01 (Excluding VAT)

1,273,680.88
Carried to Grand Summary
PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO VIRAINI CONTRACTORS ENTERPRISES
 PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO

A- PRELIMINARIES
ITEM
NO. DESCRIPTION UNIT QTY RATE AMOUNT (RS.)

A - PRELIMINARIES

All Temporary works shall be dismanteled and cleared away Note

from the site on completion of the work

1 Allow a sum for accomadation for labours Sum 1.00 10,000.00 10,000.00

2 Allow a sum for clearing site after completion Sum 1.00 10,000.00 10,000.00

2 Supply and fixing Safety Scaffolding work with safte netting Sum 1.00 40,000.00 100,000.00

TOTAL OF PRELIMINARIES CARRIED TO THE GRAND

A
SUMMARY LKR 120,000.00

PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO VIRAINI CONTRACTORS ENTERPRISES

 PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO

BILL NO. 01:PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO

Rate Amount
Item Description Qty Unit
LKR LKR

BILL NO. 01 : BUILDING WORKS

1A/- EXCAVATION AND EARTHWORK

For the full description of materials and workmanship

refer to the relevant sections of Specification of
Works, Pricing Preambles and the Drawings.
Note

Site Preparation

Allow sum for clearing site including removal of

vegetation, bushes, trees & stumps < 500 mm girth and
1A/1 removing all debris off site as directed by the Engineer. Item 6,000.00

Excavation

Excavating in any material, except rock requiring

blasting, commencing from formation level,
including upholding sides of excavation, leveling,
grading or ramming where necessary as specified in
following:

1A/2 Pits for column footing depth not exceeding 1.00m 8.87 m³ 1,250.00 11,082.55

Trenchers for wall foundation depth not exceeding

1A/3 1.00m 2.96 m³ 1,250.00 3,702.22

Earthwork Support

Provisional quantity. To be provided only if required,

under the direction of the Engineer. Rate for any type
of earth work supports except.

PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO VIRAINI CONTRACTORS ENTERPRISES

 Rate Amount
Item Description Qty Unit
LKR LKR

Earthwork support; total depth ≤ 1.0 m & distance

between opposing faces ≤ 2.0 m commencing from
1A/4 formed ground level. (Provisional quantity) 8.26 m² 1,400.00 11,559.91

Disposal

1A/5 Allow for Disposal of surface water. Item 15,000.00

Disposal of any excavated material off site, as

directed by the Engineer. (Provisional quantity)
1A/6 10.00 m³ 700.00 7,000.00

Filling

Filling with approved selected earth available on

site / imported soil to make up levels and filling
under floors, in 150mm thick layers, well rammed
1A/7 and consolidated. (Provisional quantity ) 4.26 m³ 1,300.00 5,535.73

Filling with selected good quality earth from

excavated soil to Footing areas to the specified
compacted level to the approval of the engineer.
(Provisional quantity )
1A/8 2.83 m³ 1,300.00 3,680.63

Total for Excavation and Earthwork

1A/- LKR 63,561.04
Carried to Bill 01 Summary

PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO VIRAINI CONTRACTORS ENTERPRISES

 Rate Amount
Item Description Qty Unit
LKR LKR

1B/- CONCRETE WORKS

For the full description of materials and workmanship

refer to the relevant sections of Specification of Works,
Pricing Preambles and the Drawings. Note

INSITU CONCRETE

Work up to the top of structural floor level of

ground floor.

Mass Concrete grade 15 (maximum aggregate size

20mm) poured into ground as follows;

75mm thick, screed under column footings and Wall

1B/1 foundation 32.01 m² 1,350.00 43,208.16

Reinforced Concrete (Grade 25 -20mm agg) poured

in to formwork in following:

1B/2 In column bases 1.87 m³ 20,000.00 37,477.89

1B/3 In column shaft 0.43 m³ 20,000.00 8,599.94

1B/4 In Plinth/Tie beams 0.59 m³ 20,000.00 11,749.72

-
In ground beds and slabs

Reinforced Concrete (Grade 20 -20mm agg) poured

in to ground, in following:

Supply and laying of 75 mm thk Gr 20 concrete bed in

1B/6 ground floor 1.16 m³ 19,000.00 22,015.04

Work above top of structural floor level of ground

floor.

Reinforced Concrete (Grade 25 -20mm agg) poured

in to formwork

PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO VIRAINI CONTRACTORS ENTERPRISES

 Rate Amount
Item Description Qty Unit
LKR LKR

In slabs, thickness < 150mm

1B/7 In first floor 3.11 m³ 20,000.00 62,114.18

In columns, sectional area not exceeding 0.10 m²

isolated / Attached

1B/10 In Ground floor 1.00 m³ 20,000.00 20,066.53

In beams, sectional area not exceeding 0.10 m²

isolated/Attached

1B/13 In Ground floor 1.62 m³ 20,000.00 32,496.57

FORMWORK

Formwork to plain finish as per General Specification

to the following Note

Work up to the top of structural floor level of

ground floor.

1B/22 In screeds, height < 300mm. 68.2 m 300.00 20,446.88

1B/24 In Column Shaft, height > 300mm. 7.53 m² 1,600.00 12,044.61

.
1B/25 In Tie beams, height > 300mm. 7.71 m² 1,600.00 12,342.01

Work above top of structural floor level of ground

floor.

Soffit of slabs thickness < 150mm, horizontal, 3.5m <

height

1B/26 In first floor 30.89 m² 1,600.00 49,428.25

PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO VIRAINI CONTRACTORS ENTERPRISES

 Rate Amount
Item Description Qty Unit
LKR LKR

Sides of columns, isolated/attached square or

rectangular

1B/42 In Ground floor 13.17 m² 1,600.00 21,078.07

Sides and soffit of beams, attached square or

rectangular

1B/45 In ground floor 20.21 m² 1,600.00 32,340.85

REINFORCEMENT

High yield Deformed (460 N/mm²) bar reinforcement

to BS 4449 and characteristic strength including bends,
hooks, tying wires, distance blocks and ordinary
spacers.

Note

Work up to the top of structural floor level of first

floor.

In column Footing
1B/48 60.00 kg 200.00 12,000.00

In Plinth / Tie beams

1B/49 63.00 kg 200.00 12,600.00

Ground floor Mesh

80.00 kg 200.00 16,000.00

Work above top of structural floor level of ground

floor.

In columns

1B/50 In Ground floor 76.00 kg 200.00 15,200.00

PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO VIRAINI CONTRACTORS ENTERPRISES

 Rate Amount
Item Description Qty Unit
LKR LKR

In beams

1B/53 In first floor 150.00 kg 200.00 30,000.00

In suspended slabs, sun shades and work tops

1B/56 In Ground floor 222.00 kg 200.00 44,400.04

MISCELLANEOUS

Lintels

Lintel in grade 25 concrete, reinforced with 10mm dia

tor steel m.s. stirrups at 150mm centers according to
structural drawings and including necessary formwork
to achieve basic finish in following:

Lintel size 200 x 75mm

In Ground floor
1B/62 6.25 m 950.00 5,937.50

Total for Concrete Work

1B/- LKR 521,546.24
Carried to Bill 01 Summary

PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO VIRAINI CONTRACTORS ENTERPRISES

 Rate Amount
Item Description Qty Unit
LKR LKR

1C/- MASONRY WORKS

For the full description of materials and workmanship

STIMATErefer to the relevant sections of Specification of Works, Note :
Pricing Preambles and the Drawings.

BLOCK WORK

Work above top of structural floor level of ground

floor level

4" thick block work in1:5 cement , sand mortar

1C/1 In Ground floor 35.59 m² 3,600.00 128,141.26

STONE WORK

Work upto the top of structural floor level of

1C/8 Vertical walls in foundation, 350mm thk random rubble

stone work in cement and sand (1:5) motar. 8.54 m2 3,800.00 32,437.73

1C/9 Vertical walls in foundation, 450mm thk random rubble

stone work in cement and sand (1:5) motar. 7.67 m2 4,850.00 37,186.34

Total for Masonry Work

1C/- LKR 197,765.33
Carried to Bill 01 Summary

PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO VIRAINI CONTRACTORS ENTERPRISES

 Rate Amount
Item Description Qty Unit
LKR LKR

1E/- FLOOR / WALL / CEILING FINISHES

ER'S ESTIMATE
For the full description of materials and
workmanship refer to the relevant sections of
Specification of Works, Pricing Preambles and the
Drawings.
Note

Unless specified otherwise, rate shall include for

necessary cutting, bedding, adhesive, grouting,
cleaning, sealing and polishing as per the detail
drawings and specifications.
Note

All finishes shall be as approved by the

Engineer/Architect. Note

FLOOR FINISHES

Work above top of structural floor level of

ground floor.

Tiling Work

300 x 300mm antislip ceramic floor tiles to

approved design and colour, jointed and pointed
with tile grout to match on and including 20mm
thick cement and sand (1:3) screed bedding level
and to slopes ≤ 15° from horizontal.

1E/1 In Ground floor 19.0 m² 4,500.00 85,576.95

100mm high tile skirting

1E/6 In Ground floor 34 m 500.00 16,843.75

1E/7 In Second floor m 500.00 -

PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO VIRAINI CONTRACTORS ENTERPRISES

 Rate Amount
Item Description Qty Unit
LKR LKR
Walls, width > 300 mm on brick / concrete
surfaces.

1E/19 In Ground floor 71 m2 880.00 62,646.84

CEILING FINISHES

Soffit Plaster

Soffit plastering shall be allowed, if required only

subject to the Engineer's approval, where soffit
areas are unacceptable for direct painting after
skim coat application.

12mm thick cement sand (1:5) mortar plaster

and finished smooth (Internally) on following
floors' internal soffit of slabs & Beams

Soffit, Slab & Beams On brick/concrete

surfaces.

1E/38 In Ground floor 20 m2 750.00 15,159.77

Total for Floor, Wall and Ceiling Finishes

1E/- LKR 180,227.31
Carried to Bill 01 Summary

PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO VIRAINI CONTRACTORS ENTERPRISES

 Rate Amount
Item Description Qty Unit
LKR LKR

1F/- PAINTING

For the full description of materials and

workmanship refer to the relevant sections of
Specification of Works, Pricing Preambles and the
Drawings.
Note

The paints shall be CIC or any other type approved

by the Engineer. The selection of colour of paint
shall be determined by the Engineer.
Note

Unless specified otherwise or measured separately,

rate shall include for:

(a)Preparing wall surface including cleaning,

smoothing, knotting, stopping, and patching up the
cracks and uneven surfaces using wall
putty/suitable coating.

(b) Preparating of slab soffits by grinding to make

even, cleaning the surfaces, patching up the
uneven surfaces and making up levels with
approved type putty/suitable coating and sand
papering.

(c)Applying of approved type Total Coat/skim

coat or approved equivalent base coat to internal
walls and slab soffits as per the Engineer's
insturctions.

(d) Applying of two-three finishing coats of paint

of specified make and colour, to approval.

Prepare and apply one coat of filler and two

finishing coats of approved type Emulsion Paint
(Internally) as per the Engineer's instructions on
Total Coat/skim coat or approved equivalent base
coat applied / plastered; general surfaces, as
follows:

PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO VIRAINI CONTRACTORS ENTERPRISES

 Rate Amount
Item Description Qty Unit
LKR LKR
On Walls, girth >300mm

1F/1 In Ground floor 71.19 m2 750.00 53,392.19

To Ceiling Soffit, girth >300mm

1F/4 In Ground floor 95.84 m2 700.00 67,088.75

Total for Painting Work

1F/- LKR 120,480.95
Carried to Bill 01 Summary

PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO VIRAINI CONTRACTORS ENTERPRISES

 Rate Amount
Item Description Qty Unit
LKR LKR

1G/- ELECTRICAL WORK

Work described below shall be carried out as per the

detail drawings and as instructed by the Engineer/
TIMATE Architect.

All Cables Shall be ACL/ KELANI or Equalant make

approved by Engineer /Architect

All fittings and fixutes, pipes and other materials shall

be as approved by the Engineer / Architect

Distribution Boards & Consumer Units

Supply and installation of wall recessed Main

distribution board with finish timber panel corner as
indicated in drawings

1G/2
MDB -Ground Floor 1 Nr 100,000.00 10,000.00

Power Socket Outlets fixed on Wall

Make of socket outlets shall be ABB, Crabtree,

Tenby, Clipsal, Orange or equivalent approved by
Engineer. Rate to include for all cables, conduits,
conduit boxes and all accessoris.

13A Socket Outlets

Supply and installation, including wiring, of 13A

switched, shuttered, single socket outlet complying
with BS 1363 and 5A switched, shuttered, single
socket outlet complying with BS 546. Wiring of 13A
power socket outlet shall be with 2.5sq.mm
Cu/PVC/PVC cable and 2.5sq.mm Cu/PVC earth
wire, drawn through the concealed PVC conduits

1G/4 Ground Floor 1 Nr 4,500.00 4,500.00

Light Fittings

PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO VIRAINI CONTRACTORS ENTERPRISES

 Rate Amount
Item Description Qty Unit
LKR LKR
Light fittings shall be of the highest quality and each
type of light fitting shall be subject to the approval of
the Architect.

Soffit mounted down light

Supply and installation of Architectural, decorative light
fittings suitable for Semi luxary Residencies

1G/12 Ground Floor Sum 15,000.00

Wiring for Lamp points

Wiring of ceiling fixed recessed, pendant, wall

mounted or suspended or garden type lamp light
point from the respective Consumer Unit, using
1.5sq.mm Cu/PVC/PVC and 2.5sq.mm Cu/PVC earth
wire drawn through securely fixed concealed PVC
conduits, controlled by a 10A flush switch.

1G/15 Ground Floor 9 Nr 3,400.00 30,600.00

Earthing System

1G/23 Supply and installation of electrical earthing system.

Item 5,000.00 0.00

Inspection and Testing

1G/24 Testing the installation of the building and rectify any

defects and submit a certificate by a chartered
electrical engineer. Item 5,000.00

Total for Electrical Works

1G/- LKR 65,100.00
Carried to Bill 01 Summary

PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO VIRAINI CONTRACTORS ENTERPRISES

 Rate Amount
Item Description Qty
Unit LKR LKR

1K/- PROVISIONAL SUMS

Include the following provisional sums for works

to be carried out by nominated sub contractors
TIMATE

PLUMBING & DRAINAGE SYSTEM

1K/2 Allow sum for Building Plumbing & Drainage Pro.

System Excluding sanitary fittings Sum 5,000.00

Total for Provisional Sums

1K/- LKR 5,000.00
Carried to Bill 01 Summary

PROPOSED BUILDING FOR SWIMMING CLUB COLOMBO VIRAINI CONTRACTORS ENTERPRISES