EXTENSION OF 400M LONG PARAPET WALL AT TRINCOMALEE CAMPUS, EASTERN UNIVERSITY,

KONESAPURI, NILAVELI, TRINCOMALEE.

ITEM DESCRIPTION UNIT QTY RATE AMOUNT Rate ref

A CLEARING AND GRUBBING

Clearing oridinary jungle including removing

high growing plants and trees of girth less than
A-01 300mm other than those designated to remain, by Sq.m 1200.00 41.20 49,440.00 HSR
uprooting or by cutting and then uprooting the
stumps or by cutting only as directed.

B EXCAVATING

Excavation for foundation for walls and columns

depth not exceeding 1200mm including bottom
B-01 Cu.m 78.00 896.10 69,895.80 B-002
compaction and shoring arrangement if required
and back filling after construction

C CONCRETING

75mm thick 1:3:6(40mm) screed concrete at

C-01 Cu.m 10.00 13,966.80 139,668.00 C-003
bottom of the RRM foundation and Column base

225mm x 225mm RCC Column in 1:2:4 (20mm)

C-02 Cu.m 24.00 16,716.90 401,205.60 C-029
mix including 450mm x450mm base concrete

C-03 75 mm thick 1:2:4(20) lintol beam Cu.m 8.00 17,602.70 140,821.60 C-032

D MASONARY WORK
150-225mm Random Rubble Masonry in
D-01 Cu.m 92.00 10,629.60 977,923.20 E-001
foundation work with 1:5 cement mortar
100mm thick cement block work in 1: 5 cement
D-02 Sq.m 455.00 1,639.34 745,901.64
sand motor.
E PLASTERING
10mm thick plastering to RCC column & plinth
E-01 beam in cement & sand 1:3 including floating Sq.m 1397.00 872.41 1,218,756.77 L-034(a)
without lime putty 483.5391 565.8436 668.7243
19mm thick Plinth plaster band in cement & sand
E-02 Sq.m 420.00 873.44 366,844.80 L-036(a)
1:3 finish smooth with colour cement.
F FORM WORK
Form work for 225mm x 225mm RCC Column
F-01 Sq.m 395.00 1,491.44 589,118.80 C-064
including base
F-02 Form work for 100mm thick lintol concrete Sq.m 68.00 718.94 48,887.92 C-063
G REINFORCEMENT
Supplying and fabricating of 4 Nos of 10mm tor
G-01 Kg. 4357.00 216.30 942,419.10 J-032
steel.
Reinforcement 6mm dia M.S rod stirupps in shaft
G-02 Kg. 2192.00 211.15 462,840.80 J-028
of columns & tie beam
J DECORATION
Painting walls with Acrylic wall filler where
J-01 Sq.m 1397.00 124.63 174,108.11 P-013
necessary

Painting walls with 2 coats of weather shield

J-02 Sq.m 1397.00 285.31 398,578.07 P-036
paint including preparing surface of new work.

Total 6,726,410.21

Contingencies provision for unforseen changes

VAT 15% -
TOTAL COST ESTIMATE -
Say

PREPARED BY: CHECKED BY:

C.SNOJAN K.KABILDEV
WORKS SUPERVISOR WORKS ENGINEER

RECOMMENDED BY: APPROVED BY:

Eng.A.VELMANIKAM Prof .V.KANAGASINGAM

CONSULTANT ENGINEER RECTOR
EXTENSION OF 400M LONG PARAPET WALL AT TRINCOMALEE CAMPUS, EASTERN UNIVERSITY, KONESAPURI, NILA

Item No Description Amount

A CLEARING AND GRUBBING 49440
B EXCAVATING 69895.8
C CONCRETING 681695.2
D MASONARY WORK 977923.2
E PLASTERING 1585602
F FORM WORK
G REINFORCEMENT
#REF! #REF!
J DECORATION
#REF! #REF!
#REF! #REF!
IVERSITY, KONESAPURI, NILAVELI, TRINCOMALEE.
EXTENSION OF BOUNDARY WALL WITH ARCHITECTURALLY DESIGN STEEL/CONCRETE LATTICE WORKS
AT REAR SIDE OF THE UNIVERSITY PREMISES AT TRINCOMALEE CAMPUS, EASTERN UNIVERSITY,
KONESAPURI, NILAVELI, TRINCOMALEE.
S.N Description L W H or D Times Unit Qty
Clearing oridinary jungle including removing high growing plants
and trees of girth less than 300mm other than those designated to
A.1 remain, by uprooting or by cutting and then uprooting the stumps or 400 3 1 sq.m 1,200.00
by cutting only as directed.

1,200.00

Excavation for foundation for walls and columns depth not

exceeding 1200mm including bottom compaction and shoring
A.2 arrangement if required and back filling after construction

Columns 0.45 0.45 0.675 167 Cu.m 22.83

RRM 324.85 0.3 0.525 1 Cu.m 51.16
73.99
Add 5% for unforseen changes in quantity 3.70
77.69
Say Cu.m 78.00

B R.R MASONARY WORK

150-225mm Random Rubble Masonry in foundation work with 1:5

B.1 cement mortar
Below ground 324.85 0.30 0.60 1 58.47
Above ground 324.85 0.30 0.30 1 29.24
87.71
Add 5% for unforseen changes in quantity 4.39
92.09
Say Cu.m 92.00

B.2 100mm thick cement block work in 1: 5 cement sand motor. 324.85 1.40 1.0 454.79
455.00
D CONCRETE WORK
75mm thick 1:3:6(40mm) screed concrete at bottom of the RRM
D.1 foundation and Column base
0.45 0.45 0.075 167 2.54
324.85 0.30 0.075 1 7.31
9.85
Add 5% for unforseen changes in quantity 0.49
10.34
Say Cu.m 10.00

D.2 225mm x 225mm RCC Column in 1:2:4 (20mm) mix including

450mm x450mm base concrete
Base 0.45 0.45 0.2 167.00 6.76
Below ground 0.225 0.225 0.400 167.00 3.38
Above ground 0.225 0.225 1.500 167.00 12.68
22.83
Add 5% for unforseen changes in quantity 1.14
23.97
Say Cu.m 24.00

D.3 75 mm thick 1:2:4(20) lintol beam 324.85 0.225 0.1 1 Cu.m 7.31
Add 5% for unforseen changes in quantity 0.37
7.67
Say Cu.m 8.00
 E FORM WORK
E.1 Form work for 225mm x 225mm RCC Column including base
Footing 0.450 0.2 668.0 Sq.m 60.12
Shaft 0.225 2.10 668.0 315.63
375.75
Add 5% for unforseen changes in quantity 18.79
394.54
Say Sq.m 395.00

E.2 Form work for 100mm thick lintol concrete 324.85 0.1 2.0 Sq.m 64.97
Add 5% for unforseen changes in quantity 3.25
68.22
Say 68.00
F REINFORCEMENT
Tor steel reinforcement
F.1 Supplying and fabricating of 4 Nos of 10mm tor steel.
T10
Base 4.50 1002.0 L.m 4,509.00
Shaft 2.25 668.0 L.m 1,503.00
lintol 324.85 2.0 L.m 649.70
L.m 6,661.70
Add wastage, lap, spacer 6% 399.70
7,061.40
In Kg Kg 4,356.89
Say Kg 4,357.00

Mild steel reinforcement

F.3 Supplying and fabricating of 6mm mild steel stirrups at 250mm

including starter bar
Column 1.05 2338.00 2,454.90
Beam 324.85 2.00 649.70
3,104.60
Add wastage, lap, spacer 6% 186.28
3,290.88
In Kg Kg 2,191.72
Say Kg 2,192.00

H PLASTER WORK

H.1 10mm thick plastering to RCC column & plinth beam in cement &
sand 1:3 including floating without lime putty
column 0.225 1.500 668 Sq.m 225.45
Column top 0.225 0.225 167 8.45
Plinth beam side 324.9 0.075 2 48.73
Plinth beam top 324.850 0.225 1 73.09
Wall 324.9 1.500 2 974.55
1,330.27
Add 5% for unforseen changes in quantity 66.51
1,396.79
Say Sq.m 1,397.00

H.2 19mm thick Plinth plaster band in cement & sand 1:3 finish smooth 400.0 0.5 2 Sq.m 400.00
with colour cement.
324.9
20.00
420.00
Say Sq.m 420.00

J PAINTER
J.1 Painting walls with Acrylic wall filler where necessary 1,397.00

Painting walls with 2 coats of weather shield paint including

J.2 preparing surface of new work.
Column side 0.225 1.5 668.0 Sq.m 225.45
 Column top 0.225 0.225 167.0 8.45
324.9 0.075 2 48.73
324.9 0.225 1 73.09
355.72
Add 5% for unforseen changes in quantity 17.79
373.51
Say Sq.m 1,397.00

Preparing surface and applying 02 coats of floor paint for plinth.

Sq.m 420.00

L IRON MONGARY
L.1 Box bar lattice work Nos 167.00

Drain structure

Excavation 0.9 0.9 1.5 10 Cu.m 12.15

3 0.45 1.5 10 Cu.m 20.25
32.40
1.62
34.02
Say Cu.m 34.00

RRM 3 0.45 1.5 10 Cu.m 20.25

1.01
21.26
Say Cu.m 22.00

concrete
Column
Base 0.90 0.90 0.20 10.00 1.62
Shaft 0.45 0.45 1.00 10.00 2.03
0.23 0.23 1.50 20.00 1.52
Beam 6.00 0.23 0.45 5.00 3.04
75mm concrete 6.00 0.23 0.08 5.00 0.51
8.71
0.44
9.14
Say Cu.m 10.00
Form work
Column
Base 0.9 0.2 40 7.20
Shaft 0.45 1 40 18.00
0.225 1.5 40 13.50
Beam 6 1.125 5 33.75
72.45
3.62
76.07
Say Sq.m 77.00

R/F
T10-Base 1 120 120.00
T10-Column 2 40 80.00
200.00
12.00
212.00
Kg 130.80

T16-Column 3 40 120.00
T16- Beam 6 20 120.00
240.00
14.40
254.40
401.95
 532.76
Say Kg 533.00

R6
Column 1.05 420 441.00
Beam 1.5 200 300.00
741.00
785.46
174.37
Say Kg 175.00

Plastering
Column 1.5 0.225 80 27.00
Beam 6 0.225 10 13.50
6 0.45 10 27.00
67.50
3.38
70.88
Say Sq.m 71.00

Plinth 4 2 10 80.00
Sq.m 80.00
Painting
Sq.m 71.00

4.0 Preliminaries & Contingencies for unforseen change orders

S.1 Provisions for preliminaries, tools, scaffolding and water -(nearly 2

%) Item Allow

S.2
Provisions for unforseen change orders on physical contingencies Item Allow
 Construction of Culverts for existing Boundary wall at Trincomalee Campus,
EUSL.
ITEM DESCRIPTION UNIT QTY RATE AMOUNT

A CONSTRUCTION OF DRAIN OUTLET

Excavation for foundation for walls and columns

depth not exceeding 1200mm including bottom
A-01 Cu.m 34.00 896.00 30,464.00
compaction and shoring arrangement if required
and back filling after construction

150-225mm Random Rubble Masonry in

A-02 Cu.m 22.00 10,630.00 233,860.00
retaining wall work with 1:5 cement mortar
1:2:4 (20mm) concrete mix for 225mm x 225mm
Column and 225mm x 450mm beam including
A-03 Cu.m 10.00 16,716.00 167,160.00
900mm x 900mm base concrete to the column
supports as per the drawings
Formwork for 225mm x 225mm RCC Column
A-04 including 900mm x 900mm base and 225x450 Sq.m 77.00 1,490.00 114,730.00
mm beam
Tor steel rods in reinforcing lintols or beams,
A-05 bent to shape, laid in position and tied with G.I. Kg 533.00 216.00 115,128.00
wire as directed.
Mild steel rods in reinforcing lintols or beams,
A-06 bent to shape, laid in position and tied with G.I. Kg 175.00 211.00 36,925.00
wire as directed. MS rods available
10mm thick plastering to RCC column & beam
A-07 in cement & sand 1:3 including floating without Sq.m 71.00 872.00 61,912.00
lime putty
19mm thick Plinth plaster in cement & sand 1:3
A-08 Sq.m 80.00 873.00 69,840.00
finish smooth with colour cement.
Painting walls with Acrylic wall filler where
A-09 Sq.m 71.00 124.00 8,804.00
necessary

Painting walls with 2 coats of weather shield

A-10 Sq.m 71.00 285.00 20,235.00
paint including preparing surface of new work.

Supply & Fixing of 12 & 25mm dia heavy duty

GI pipe work with decorative alloy steel nob on
top of the box bar iron as per the drawing with 01
A-11 Nos 15.00 15,244.00 228,660.00
coat of GI promotor and 02 coat of Anti corrosive
paint including all necessary fixing accessories
and welding.( Refer Drawings)

B CONSTRUCTION OF GATE

Excavation for foundation for main gate columns

and revolving gate base to a depth not exceeding
B-1 m³ 2.00 707.70 1,415.40
1.0m in any material except rock requiring
blasting and disposal of surplus soil away.
ITEM DESCRIPTION UNIT QTY RATE AMOUNT

Construction of 300x300mm size RC concrete

Gate Post with 75mm thick 1:3:6(40) concrete
Base, 600x600x225mm 1:2:4(20) concrete
Footing, plastering and White or colour washing.
B-2 Rate to include 600mm deep excavation,10mm m³ 2.00 16,558.50 33,117.00
tor @ 150mm centres both ways in footing, 4 No.
16mm tor and 6mm stirrups at 150mm centres in
column and shuttering. Column above ground
level 1.8m all as per type plan.

Rough Plastering in column and triangular

B-3 m² 5.00 889.35 4,446.75
coping with 1:5 Cement, Sand mortor.

Fabricating, furnishing and fixing 50mm dia

heavy duty GI pipe framed double sashed gate
with dimension of each sashes 1850x1500mm
B-4 and 50x10mm flat iron brace covered by 25mm Nos 1.00 37,800.00 37,800.00
flat iron decorative works as directed tide up with
frame by welded 6mm MS rod hooks as per the
given drawing

Total 1,164,497.15
Contingencies provision for unforseen changes 95,502.85

1,260,000.00
VAT 15% 189,000.00
TOTAL COST ESTIMATE 1,449,000.00
Say 1,450,000.00

PREPARED BY: CHECKED BY:

C.SNOJAN K.KABILDEV
WORKS SUPERVISOR WORKS ENGINEER

RECOMMENDED BY: APPROVED BY:

Eng.A.VELMANIKAM Prof .V.KANAGASINGAM

CONSULTANT ENGINEER RECTOR