Estimate - Boys Wash Room

From To

VTC - Nawalapitiya Assistant Director

Meepitiya District office
Nawalapitiya Gannoruwa Road
Phone 054-22 22 667 Peradeniya
vtcnawalapitiya667@gmail.com

Material Cost

Item # Description Units Qty Rate Amount

1.0 Sand Cube 0.5 18500.00 9,250.00
2.0 Cement -50kg Bag 4 1100.00 4,400.00
3.0 Metal Cube 0.25 9000.00 2,250.00
4.0 Wall Tile 1' x 1 1/2 ' 100 575.00 57,500.00
5.0 Floor Tile, 2'x2' 7 1075.00 7,525.00
6.0 Tile Grout Pkt 2 400.00 800.00
7.0 Plastic Door nr 1 9500.00 9,500.00
8.0 Close coupled water closet suite nr 1 37500.00 37,500.00
9.0 Gully nr 1 2200.00 2,200.00
10.0 PVC Pipe - 4 " Feet 12 70.00 840.00
11.0 PVC Pipe - 1/2 " Feet 12 10.00 120.00
12.0 PVC Pipe - 1'' Feet 12 15.00 180.00
13.0 L Bow - 4" nr 3 1120.00 3,360.00
14.0 L Bow - 1/2 " nr 4 120.00 480.00
15.0 L Bow - 1" nr 4 225.00 900.00
16.0 Angle Valve - 1/2 " nr 2 615.00 1,230.00
17.0 T-Shocket 1" nr 3 75.00 225.00
18.0 Tap 1/2" nr 1 750.00 750.00
19.0 Bidder Shower nr 1 1500.00 1,500.00
1300.0 Thread Scocket - Brass Thread, 1/2 " nr 3 1300.00 3,900.00
21.0 Ball Valve - 1" nr 1 875.00 875.00
22.0 Solvent Cement 200g nr 1 410.00 410.00
23.0 Wall Putty - 20Kg nr 1 850.00 850.00
24.0 Paint 1L 1 1300.00 1,300.00
147,845.00
Labour Cost

Task # Description Unit Rate Qty Amount

1.0 5'x 5'x 7' - Toilet Plastering Sqf Rs.50.00 280.00 Rs.14,000.00
2.0 Wall Tilling Sqf Rs.65.00 100.00 Rs.6,500.00
3.0 Floor Tilling Sqf Rs.65.00 25.00 Rs.1,625.00
4.0 Floor concrete with pavement- 2" Sqf Rs.50.00 62.00 Rs.3,100.00
5.0 Fittings Nos Rs.2,500.00 2.00 Rs.5,000.00
Rs.30,225.00

Total cost Rs.178,070.00

 Estimate - Urine System for Boys Wash Room
From To
VTC - Nawalapitiya Assistant Director
Meepitiya District office
Nawalapitiya Gannoruwa Road
Phone 054-22 22 667 Peradeniya
vtcnawalapitiya667@gmail.com

Material Cost

Item # Description Units Qty Rate Ammount

1.0 Sand Cube 0.5 18,500.00 9,250.00
2.0 Cement -50kg Bag 8 1,100.00 8,800.00
3.0 Metal Cube 0.25 9,000.00 2,250.00
4.0 Wall Tile , 1'x1 1/2' nr 117 575.00 67,275.00
5.0 Floor Tile, 2'x2' nr 17 1,075.00 18,275.00
6.0 Tile Grout Pkt 2 400.00 800.00
7.0 Ceramic Urine sink nr 3 16,000.00 48,000.00
8.0 Gully nr 1 2,200.00 2,200.00
9.0 PVC Pipe - 1/2'' - 12' nr 2 100.00 200.00
10.0 PVC Pipe - 1' - 12' nr 1 180.00 180.00
11.0 Tap - 1/2'' nr 3 750.00 2,250.00
12.0 T-Shocket - 1'' nr 3 75.00 225.00
13.0 Solvent Cement 200g nr 1 410.00 410.00
14.0 Wall Putty -20kg Bag 2 850.00 1,700.00
15.0 Paint L 1 1,300.00 1,300.00
16.0 Thread Scocket - Brass Thread - 1/2 " nr 3 420.00 1,260.00
17.0 Reduce socket 1''- 1/2'' nr 3 85.00 255.00
18.0 Ball Valve - 1" nr 1 875.00 875.00
165,505.00

Labour Cost

Task # Description Unit Rate Qty Amount

1.0 12 'x 6' x 7' - Toilet Plastering Sqf Rs.50.00 504 Rs.25,200.00
2.0 Wall Tilling Sqf Rs.65.00 180 Rs.11,700.00
3.0 Floor Tilling Sqf Rs.65.00 72 Rs.4,680.00
4.0 Floor concrete with pavement- 2" Sqf Rs.50.00 148 Rs.7,400.00
5.0 Fixing of Urinals nr Rs.2,500.00 3 Rs.7,500.00
Rs.56,480.00
Total Cost 221,985.00
 Estimate for Wall Painting
From To

VTC - Nawalapitiya Assistant Director

Meepitiya District office
Nawalapitiya Gannoruwa Road
Phone 054-22 22 667 Peradeniya
vtcnawalapitiya667@gmail.com

Material Cost

Item no Description unit Quantity Rate Amount

1 Paint –Whether shield - 4L Bucket 7 Rs.3,750.00 Rs.26,250.00
2 Paint - Emulsion - 4L Bucket 7 Rs.3,430.00 Rs.24,010.00
3 Wall Pillar - 20 L Bucket 1 Rs.8,700.00 Rs.8,700.00
4 Wall Putty – 20Kg Bag 1 Rs.850.00 Rs.850.00
5 Floor Paint - 4L nr 1 Rs.3,900.00 Rs.3,900.00
6 Enamel – Nippolac - 4L nr 2 Rs.3,600.00 Rs.7,200.00
7 Paint Brush 4" Nos 3 Rs.520.00 Rs.1,560.00
8 Paint Brush 2" Nos 3 Rs.310.00 Rs.930.00
9 Roller 10" Nos 2 Rs.560.00 Rs.1,120.00
10 Thinner Liter 8 Rs.260.00 Rs.2,080.00
Total Rs.76,600.00
* Paints theoretical coverage 15 m2 / Ltr on one coat
 Estimate for Visiter's Wash Room
From To
VTC - Nawalapitiya Assistant Director
Meepitiya District office
Nawalapitiya Gannoruwa Road
Phone 054-22 22 667 Peradeniya
vtcnawalapitiya667@gmail.com

Material Cost

Item no Description Unit Quantity Rate Amount

1 Sand Cube 0.75 Rs.18,500.00 Rs.13,875.00
2 Cement - 50Kg Bag 20 Rs.1,050.00 Rs.21,000.00
3 Metal Cube 0.5 Rs.9,000.00 Rs.4,500.00
4 Cement Blocks nr 140 Rs.65.00 Rs.9,100.00
5 Wall Tile , 1' x1 1/2' nr 85 Rs.575.00 Rs.48,875.00
6 Floor Tile, 2' x 2' nr 14 Rs.1,075.00 Rs.15,050.00
7 Tile Grout Pkt 3 Rs.250.00 Rs.750.00
8 Aluminum Door 27" x 74" nr 1 Rs.9,500.00 Rs.9,500.00
9 Close coupled water closet suite nr 1 Rs.37,500.00 Rs.37,500.00
10 Ceramic Sink with Pedestal nr 1 Rs.16,200.00 Rs.16,200.00
11 Mirror nr 1 Rs.3,500.00 Rs.3,500.00
12 Shower nr 1 Rs.1,700.00 Rs.1,700.00
13 Bidet shower nr 1 Rs.1,500.00 Rs.1,500.00
14 Telephone Shower 1" nr 1 Rs.1,700.00 Rs.1,700.00
15 Towel bar nr 1 Rs.950.00 Rs.950.00
16 Soup Dish nr 1 Rs.850.00 Rs.850.00
17 Brush Holder nr 1 Rs.850.00 Rs.850.00
18 Coat Hanger nr 1 Rs.750.00 Rs.750.00
19 Gully nr 1 Rs.2,200.00 Rs.2,200.00
20 PVC Pipe 4 " x 12' Nos 1 Rs.1,900.00 Rs.1,900.00
21 PVC Pipe 1/2 "x12' Nos 2 Rs.275.00 Rs.550.00
22 PVC Pipe 1" 12' Nos 2 Rs.650.00 Rs.1,300.00
23 L Bow 4 " nr 3 Rs.1,120.00 Rs.3,360.00
24 L Bow 1/2 " nr 10 Rs.120.00 Rs.1,200.00
25 L Bow 1 " nr 5 Rs.225.00 Rs.1,125.00
26 Angle Valve 1/2 " nr 4 Rs.750.00 Rs.3,000.00
27 T-Socket 1" nr 4 Rs.75.00 Rs.300.00
28 Sink Tap 1/2" - Silver nr 1 Rs.1,600.00 Rs.1,600.00
29 Tap 1/2" nr 2 Rs.750.00 Rs.1,500.00
30 Bit Tap nr 1 Rs.750.00 Rs.750.00
31 N-Cap 1/2" nr 2 Rs.30.00 Rs.60.00
32 socket 1/2" nr 6 Rs.40.00 Rs.240.00
33 Reducing socket 1" - 1/2" nr 2 Rs.50.00 Rs.100.00
34 Thread Socket - Brass Thread, 1/2 " nr 4 Rs.1,300.00 Rs.5,200.00
35 Flexible Hose - 1 1/2' nr 2 Rs.350.00 Rs.700.00
36 Concealed Valve nr 1 Rs.2,450.00 Rs.2,450.00
37 Ball Valve 1" nr 1 Rs.875.00 Rs.875.00
38 Concrete Cylinder - 2'x4' nr 3 Rs.4,000.00 Rs.12,000.00
39 Concrete Cylinder Cover nr 1 Rs.1,850.00 Rs.1,850.00
40 Aluminum Pan Light Set nr 1 Rs.4,900.00 Rs.4,900.00
41 Solvent Cement 200g nr 1 Rs.465.00 Rs.465.00
42 Wall Putty Kg 12 Rs.50.00 Rs.600.00
43 Paint 1L 1 Rs.1,300.00 Rs.1,300.00
Total Rs.237,675.00
 Estimate
Door Fixing - VTC- Kirinda

Item no Description unit Quantity Rate Amount

1 1 1/4 '' thick Tuna Timber size 8' x8' ft2 40 300.00 12,000.00
2 Epifix gum (Rasin / Hardner) -500ml bottel 1 1,800.00 1,800.00
3 Screws - 1 1/4 '' Nos 30 4.00 120.00
4 Sand Paper no 100 Nos 10 200.00 2,000.00
5 Sand Paper no 120 Nos 10 200.00 2,000.00
6 Mulitibond -200ml bottel 1 1,300.00 1,300.00
7 Tee Hingers 6'' Nos 3 400.00 1,200.00
8 Boults 6'' Nos 2 200.00 400.00
9 Door Lock Nos 1 3,500.00 3,500.00
10 wire Nails kg 1 300.00 300.00
11 Drill bits 1/8'' Nos 2 200.00 400.00
12 Drill bits 3/8'' Nos 2 105.00 210.00
13 Skill Labour Day 2 2,500.00 5,000.00
14 Unskill Labour Day 4 1,500.00 6,000.00
Total 36,230.00
 Estimate
Ceiling work - ICT Section -VTC Kirinda
Item no Description unit Quantity Rate Amount
1 Main T (BlackGlu) - length 12ft nr 14 250.00 3,500.00
2 Cross T (BlackGlu) - length 2ft nr 98 65.00 6,370.00
3 Wall Angle nr 10 275.00 2,750.00
4 Concrete Nails 1/8 '' nr 200 2.00 400.00
5 Ceiling Board 2' x2' nr 98 240.00 23,520.00
6 Binding Wire kg 2 400.00 800.00
7 Dril Bit 1/8'' nr 2 200.00 400.00
8 Concrete bit No 6 nr 2 200.00 400.00
9 Wall Plug nr 200 1.00 200.00
12 Scraw Nails 8'' x 1 1/2'' nr 200 4.00 800.00
Total 39,140.00

Prepared by : Certified by :
..................................... …......................................
M.A.A.L De Soyza Assistant Director (Kandy)
Instructor (QS)