UPBD/05/12

PROVINCIAL BUILDING DEPARTMENT

UVA PROVINCIAL COUNCIL
PRICE ADJUSTMENT AS PER CLAUSE 47.1(A) OF SECTION 3
(CONDITIONS OF CONTRACT)
1 Contract Details
Name of Contract :
D.E. Division :
Contract No :
Bid closing date :
Name of the Contractor :
Statement No :
Billing Period
:
Date of Submission :
ICTAD FORMULA
F= 0.966 (V-Vna) X ∑ Px (Ixc - Ixb)
100 Ixb
all inputs

F = Price adjustment for the period

V = Valuation of work done during the period concerned
Vna = Valuation of non adjustable element
Px = Percentage cost contribution of input X
Ixc = Current index for input X, as published by CIDA
Ixb = Base index for input X,as published by CIDA

V= V2-V1 = (Vc+Mc) - (Vp + Mp)

V1 - Cum.value of work done up to the previous IPC IPC NO : 4 3,444,349.62
(Work done + Materials at site ) -
V2 - Cum.value of work done in the current IPC IPC NO : 5 7,181,607.99
(Work done + Materials at site ) -
Vna1 = 5,000.00

Vna 2 = 175,000.00

V - Vna = (V2 - Vna 2) - (V1 - Vna1) = 3,567,258.37

0.966 (V-Vna) = 34,459.72

100
 Price Adjustment sheet for the IPC No 05

SI No. Description Px Ixb Ixc (Ixc-Ixb)/Ixb Px (Ixc-Ixb)/Ixb

M3 Cement 2.01 568.00 1,550.50 1.73 3.48

M8 sand 1.52 3,631.10 5,346.00 0.47 0.72
M9 Bricks 4.10 1,810.60 2,771.70 0.53 2.17
M13 r/f steel 4.21 827.00 2,977.80 2.60 10.94
M17 Ceilling sheets 1.85 460.60 1,113.80 1.42 2.63
M26 electrical wiring 0.83 594.90 2,069.30 2.48 2.05
M27 Wall paint 2.12 1,021.80 1,780.90 0.74 1.57
M36 Aluminum works 11.47 858.10 2,010.70 1.34 15.41
M38 electrical fittings 2.06 263.70 400.10 0.52 1.07
M46 Zn/Al roofing Sheet 7.03 202.80 521.30 1.57 11.03
L1 Skilled labour 42.54 560.30 750.60 0.34 14.45
L3 Un Skilled labour 10.27 690.80 925.40 0.34 3.49
Px (Ixc - Ixb) 69.00
Sum of
Ixb

0.966 (V-Vna) x Sum of Px (Ixc - Ixb) =

2,377,826.00
100 Ixb

Price adjustment for IPC No 05 is Rs 2,377,826.00

Declaration by the contractor :- I certify that the calculations are done according to the conditions given under
SIMPLIFIED CIDA FORMULA method, also the used data are correct.

Signature of the contractor Date

Official Use Only
Certified by:
We certify that the calculations are done according to the conditions given under SIMPLIFIED CIDA
FORMULA method, also the used data are correct. The amount is within the allocation. Recommended for
paying the amount , calculated as above.

Technical officer (buildings) Senior technical officer (buildings)

Date: Date:
Checked By: Recommended for payments by:

Draughtsman (Buildings) Divisional Engineer (Buildings)

Date: Date:
 UPBD/05/12
PROVINCIAL BUILDING DEPARTMENT
UVA PROVINCIAL COUNCIL
PRICE ADJUSTMENT AS PER CLAUSE 47.1(A) OF SECTION 3
(CONDITIONS OF CONTRACT)
1 Contract Details
Name of Contract :
D.E. Division :
Contract No :
Bid closing date :
Name of the Contractor :
Statement No :
Billing Period
:
Date of Submission :
2 Price adjustment computation for the valuation no : 5
3 Previous Valuation
3.1 Date 1-Apr-22
3.2 Cumulative value of certified work done Rs. 3,444,349.62
3.3 Cost of material at site Rs.
3.4 Cumulative value of non-adjustable element Rs. 5,000.00
4 Current Valuation
4.1 Date 20-May-22
4.2 Cumulative value of certified work done Rs. 7,181,607.99
4.3 Cost of material at site Rs.
4.4 Cumulative value of non adjustable element Rs. 175,000.00
5.0 Month applicable for Base Indices Itb Jan-21
6 Month applicable for Current Indices Itc May-22
7 Computation of (V - Vna)
7.1 V Rs. 3,737,258.37
7.2 Vna Rs. 170,000.00
7.3 (V - Vna) Rs. 3,567,258.37
7.4 0.966 (V-Vna) Rs. 34,459.72
100

SI No. Description Px Ixb Ixc (Ixc-Ixb)/Ixb Px (Ixc-Ixb)/Ixb

M3 Cement 2.01 568.00 1,550.50 1.73 3.48

M8 sand 1.52 3,631.10 5,346.00 0.47 0.72
M9 Bricks 4.10 1,810.60 2,771.70 0.53 2.17
M13 r/f steel 4.21 827.00 2,977.80 2.60 10.94
M17 Ceilling sheets 1.85 460.60 1,113.80 1.42 2.63
M26 electrical wiring 0.83 594.90 2,069.30 2.48 2.05
M27 Wall paint 2.12 1,021.80 1,780.90 0.74 1.57
M36 Aluminum works 11.47 858.10 2,010.70 1.34 15.41
M38 electrical fittings 2.06 263.70 400.10 0.52 1.07
M46 Zn/Al roofing Sheet 7.03 202.80 521.30 1.57 11.03
L1 Skilled labour 42.54 560.30 750.60 0.34 14.45
L3 Un Skilled labour 10.27 690.80 925.40 0.34 3.49
69.00
 7.5 Computation of Px (Ixc - Ixb) = 69.00
Ixb

8 Price Adjustment for the current valuation

8.1 (Step 5.0 x Step 6.0) F=0.966*(V-Vna) x Px (Ixc - Ixb) = Rs. 2,377,826.59

100 Ixb

The above sum should be subjected to payment of VAT as any other payment made to the contractor

Declaration by the contractor :- I certify that the calculations are done according to the conditions given under
SIMPLIFIED CIDA FORMULA method, also the used data are correct.

Signature of the contractor Date

Official Use Only
Certified by:
We certify that the calculations are done according to the conditions given under SIMPLIFIED CIDA
FORMULA method, also the used data are correct. The amount is within the allocation. Recommended for
paying the amount , calculated as above.

Technical officer (buildings) Senior technical officer (buildings)

Date: Date:
Checked By: Recommended for payments by:

Draughtsman (Buildings) Divisional Engineer (Buildings)

Date: Date:
 UPBD/05/12

PROVINCIAL BUILDING DEPARTMENT

UVA PROVINCIAL COUNCIL
PRICE ADJUSTMENT AS PER CLAUSE 47.1(A) OF SECTION 3
(CONDITIONS OF CONTRACT)

Name of Contract : …………………………………………………………………

D.E. Division : …………………………………………………………………
Contract No : …………………………………………………………………
Bid closing date : …………………………………………………………………
Name of the Contractor : …………………………………………………………………
Statement No : …………………………………………………………………
Billing Period : …………………………………………………………………
Date of Submission : …………………………………………………………………

ICTAD FORMULA
F= 0.966 (V-Vna) X ∑ Px (Ixc - Ixb)
100 Ixb
all inputs

F = Price adjustment for the period

V = Valuation of work done during the period concerned
Vna = Valuation of non adjustable element
Px = Percentage cost contribution of input X
Ixc = Current index for input X, as published by CIDA
Ixb = Base index for input X,as published by CIDA

V= V2-V1 = (Vc+Mc) - (Vp + Mp)

V1 - Cum.value of work done up to the previous IPC IPC NO :
(Work done + Materials at site ) -
V2 - Cum.value of work done in the current IPC IPC NO :
(Work done + Materials at site ) -
Vna1=

Vna 2=

V - Vna = (V2 - Vna 2) - (V1 - Vna1) =

0.966 (V-Vna)
=
100
 Price Adjustment sheet for the IPC No………………

Px (Ixc-
SI No. Description Px Ixb Ixc (Ixc-Ixb)/Ixb
Ixb)/Ixb

Px (Ixc - Ixb)
Sum of
Ixb
0.966 (V-Vna) x Sum of Px (Ixc - Ixb)
= -
100 Ixb
Price adjustment for IPC No……………………………………………..is Rs………………………

Declaration by the contractor :- I certify that the calculations are done according to the conditions given
under SIMPLIFIED CIDA FORMULA method, also the used data are correct.

………………………………………………………………..

Signature of Contractor Date

We certify that the calculations are done according to the conditions given under CIDA FORMULA method,
also the used data are correct. The amount is within the allocation. Recommended for paying the amount,
calculated as above.

Name & sig. of the technical officer (buildings) Date

Name & sig. of the senior technical officer (buildings) Date

Checked By

Name & sig. of the draughtsman (Buildings) Date

Certified & passed for payments by

Signature of the Divisional Engineer (Buildings) Date

 CONSTRUCTION OF 110x25 TWO SRORIED BUILDING AT FOR
MO/ALUPOTHA MUSLIM PRIMARY SCHOOL (FINAL STAGE)

GROUPED BOQ

GROU
P NO
ITEM NO DESCRIPTION UNIT QTY AMOUNT

1.0 B 01 -B 04 1:2:4(20mm) cement concrete m 180.40 142,273.80

2.0 B06 - B07 1:2:4(20mm) concrete m3 11.20 248,399.20

3.0 C01 - C 02 Formwork m2 171.50 372,038.40

4.0 D01 -D02 Reinforcement kg 1,772.70 493,677.90

5.0 E-01 -E 02 brick work m2 403.90 1,004,886.30

6.0 F-01 -F02 Fabricating & fixing iron grill m2 100.50 819,966.90
7.0 G2 -G3 ceiling m2 331.10 1,534,910.30

8.0 I 1- I 6 Zn/Al roofing Sheet m2 393.60 1,301,241.60

9.0 J 1 - J3 aluminium works m2 86.30 1,648,621.40

K1-K4.K6-
10.0 plaster in1:1:5 m2 1,348.90 1,227,142.60
K8
11.0 K5 plaster in 1:3 m 156.40 84,612.40
13.0 L1-L3 paint m2 884.80 545,715.20
14.0 Y1 - Y14 Electirical 445,160.50

TOTAL 9,868,646.50
 CONSTRUCTION OF 110x25 TWO STORIED BUILDING AT MO/ALUPOTHA MUSLIM PRIMARY SCH

CONTRIBUTION FROM GROUPS TO THE TOTAL

GROU GROU CUMULATIVE

ITEM NO DESCRIPTION AMOUNT
P NO P NO AMOUNT

1 9.0 J 1 - J3 aluminium works 1,648,621.40 2,949,863.00

2 7.0 G2 -G3 ceiling 1,534,910.30 4,484,773.30

3 8.0 I 1- I 6 Zn/Al roofing Sheet 1,301,241.60 1,301,241.60

4 5.0 E-01 -E 02 brick work 1,004,886.30 5,489,659.60

K1-K4.K6-
5 10.0 plaster in1:1:5 1,227,142.60 6,716,802.20
K8
6 6.0 F-01 -F02 Fabricating & fixing iron grill 819,966.90 7,536,769.10

7 13.0 L1-L3 paint 545,715.20 8,082,484.30

8 4.0 D01 -D02 Reinforcement 493,677.90 8,576,162.20

9 14.0 Y1 - Y14 Electirical 445,160.50 9,021,322.70

10 3.0 C01 - C 02 Formwork 372,038.40 9,393,361.10

11 2.0 B06 - B07 1:2:4(20mm) concrete 248,399.20 9,641,760.30

12 1 B 01 -B 04 1:2:4(20mm) cement concrete 142,273.80 9,784,034.10

13 11.0 K5 plaster in 1:3 84,612.40 9,868,646.50

Total 9,868,646.50
M PRIMARY SCHOOL (FINAL STAGE)

AL

% OF
CUMULATIVE
CUMULATIVE
GROUP
AMOUNT

29.89 7.69

45.44 15.38

13.19 23.08

55.63 30.77

68.06 38.46

76.37 46.15

81.90 53.85

86.90 61.54

91.41 69.23

95.18 76.92

97.70 84.62

99.14 92.31

100.00 100.00
 CONSTRUCTION OF 110x25 TWO STORIED BUILDING AT MO/ALUPOTHA MUSLIM PRIMARY
SCHOOL (FINAL STAGE)

COST SIGNIFICANT GROUP

GROU GROU
P NO P NO
ITEM NO DESCRIPTION QTY UNIT

1 4.0 D01 -D02 Reinforcement 1,772.70 kg

2 5.0 E-01 -E 02 brick work 403.90 m2

3 6.0 F-01 -F02 Fabricating & fixing iron grill 100.50 m2

4 7.0 G2 -G3 ceiling 331.10 m2

5 8.0 I 1- I 6 Zn/Al roofing Sheet 393.60 m2

6 9.0 J 1 - J3 aluminium works 86.30 m2

K1-K4.K6-
7 10.0 plaster in1:1:5 1,348.90 m2
K8
8 13.0 L1-L3 paint 884.80 m2

9 14.0 Y1 - Y14 Electirical installation

Total
THA MUSLIM PRIMARY

AMOUNT

493,677.90
###

1,004,886.30
###
819,966.90
###
1,534,910.30
###
1,301,241.60
###
1,648,621.40
###
1,227,142.60
###
545,715.20
###
445,160.50
###

9,021,322.70
 CONSTRUCTION OF 110x25 TWO STORIED BUILDING AT MO/ALUPOTHA MUSLIM PRIMARY SCHOOL (FINAL
STAGE)

NORMS FOR COMMON ITEMS

50 x50 class ii timber

Timber (class 1)
UnSkill labour

Roffing sheet
ceilling sheet
Skill labour
GROU GROUP
DESCRIPTION QTY

R/F Steel

Flat iron
P NO NO

cement

Bricks

Paint
Sand
day day 50kg m3 m3 nr m2 m kg m l m2

1 4.0 Reinforcement 1 kg
### 0.02 0.02 1.00

2 5.0 Brick work 1 m3

### 0.13 0.19 0.13 0.02 40

3 6.0 Fabricating & fixing iron grill 1

### 0.35 0.35 6.17 5.00
4 7.0 ceiling 1 m2
### 0.43 0.30 1.08 0.01 0.15

5 8.0 Zn/Al roofing Sheet 1 m2

### 0.12 0.07 1.10

6 9.0 aluminium works 1

###

7 10.0 plaster in1:1:5 1 m2

### 0.08 0.16 0.09 0.02

8 11.0 paint 1
### 1.13 0.37 0.15

9 12.0 Electirical installation

###
 CONSTRUCTION OF 110x25 TWO STORIED BUILDING AT MO/ALUPOTHA MUSLIM PRIMARY SCHOOL (FINAL STAGE)

QUANTITY OF INPUTS

Timber (class 1)
UnSkill labour

Roffing sheet
ceilling sheet
Skill labour

R/F Steel

Flat iron
GROU GROUP

cement
DESCRIPTION QTY

Bricks
P NO NO

Paint
Sand
day day 50kg m3 m3 nr m2 kg m l m2

1 4.0 Reinforcement 1,772.70 kg

### 35.45 35.45 1772.70

2 5.0 Brick work 403.90 m2

### 52.51 76.74 52.51 8.08 16156
Fabricating & fixing iron
3 6.0 100.50 m2
grill ### 35.18 35.18 620.09 502.50
4 7.0 ceiling 331.10 m2
### 142.37 99.33 357.59 3.31 49.67

5 8.0 Zn/Al roofing Sheet 393.60 m2

### 47.23 27.55 432.96

6 9.0 aluminium works

###

7 10.0 plaster in1:1:5 1,348.90 m2

### 107.91 215.82 121.40 26.98

8 11.0 paint 884.80 m2

### 999.82 132.72

9 12.0 Electirical installation

###

Total quantity
### 1420.48 490.08 173.91 35.06 357.59 16156.00 3.31 2392.79 502.50 182.39 432.96
 CONSTRUCTION OF 110x25 TWO STORIED BUILDING AT MO/ALUPOTHA MUSLIM PRIMARY SCHOOL (FINAL STAGE)

COST OF INPUTS FOR THE SPECIAL ITEMS

Group Total cost after Cost of AL Cost of elecn Cost of elec cost of skill cost of unskill
Description Total amount Remarks
no ddt OH/Profit works 75% fttn 50% cost wire 20% cost labour labour

a b=a x 75% c=b x 75% d=b x 50% e=b x 20%

Lab 25%.
aluminium works 1,648,621.40 1,236,466.05 927,349.54 247,293.21 61,823.30 sk:un =4:1

Electirical Lab 30%.

installation 445,160.50 333,870.38 166,935.19 66,774.08 66,774.08 33,387.04 sk:un =2:1

Total (RS) 927,349.54 166,935.19 66,774.08 314,067.29 95,210.34

CONSTRUCTION OF 110x25 TWO STORIED BUILDING AT MO/ALUPOTHA MUSLIM PRIMARY
SCHOOL (FINAL STAGE)

COST OF INPUTS

No input
qty unit price Amount
ICTAD Name of input
NO

1 M3 Cement 173.91 50 kg 935.19 162,637.02

2 M8 sand 35.06 m3 3,500.00 122,696.00

3 M9 Bricks 16156.00 nr 20.50 331,198.00

4 M13 r/f steel 2392.79 kg 142.15 340,134.39

5 M17 Ceilling sheets 357.59 m2 418.89 149,790.04

6 M22 General timber 3.31 m2 1,211.18 4,010.22

7 M27 Wall paint 182.39 l 939.18 171,292.34

8 M38 electrical fittings from cost of input sheet 166,935.19

9 M26 electrical wiring from cost of input sheet 66,774.08

10 M36 Aluminum works from cost of input sheet 927,349.54

Zn/Al roofing
11 M46 Sheet 432.96 m2 1,312.00 568,043.52

Skilled labour 1420.48 day 2,200.00 3,125,049.40

12 L1 from cost of input sheet 314,067.29

Total 3,439,116.69
Un skilled labour 490.08 day 1,500.00 735,114.00
13 L3 from cost of input sheet 95,210.34
Total 830,324.34
OTHA MUSLIM PRIMARY

Total amount

162,637.02

122,696.00

331,198.00

340,134.39

149,790.04

4,010.22

171,292.34

166,935.19

66,774.08

927,349.54

568,043.52

3,439,116.69

830,324.34

7,280,301.35
CONSTRUCTION OF 110x25 TWO STORIED BUILDING AT MO/ALUPOTHA MUSLIM
PRIMARY SCHOOL (FINAL STAGE)

CONTRIBUTION OF INPUTS TO THE COST

No input
Total amount Percentage
Name of input
ICTAD NO

1 M3 Cement 162,637.02 2.23%

2 M8 sand 122,696.00 1.69%

3 M9 Bricks 331,198.00 4.55%

4 M13 r/f steel 340,134.39 4.67%

5 M17 Ceilling sheets 149,790.04 2.06%

6 M22 General timber 4,010.22 0.06%

7 M27 Wall paint 171,292.34 2.35%

8 M38 electrical fittings 166,935.19 2.29%

9 M26 electrical wiring 66,774.08 0.92%

10 M36 Aluminum works 927,349.54 12.74%

11 M46 Zn/Al roofing Sheet 568,043.52 7.80%

12 L1 Skilled labour 3,439,116.69 47.24%

13 L3 Un skilled labour 830,324.34 11.41%

TOTAL 7,280,301.35 100.00%

CONSTRUCTION OF 110x25 TWO STORIED BUILDING AT MO/ALUPOTHA MUSLIM
PRIMARY SCHOOL (FINAL STAGE)

CONTRIBUTION OF INPUTS TO THE COST (After eliminating of inputs for which the
contribution is less than 0.50%)
No input
Total amount Percentage
Name of input
ICTAD NO

1 M3 Cement 162,637.02 2.01%

2 M8 sand 122,696.00 1.52%

3 M9 Bricks 331,198.00 4.10%

4 M13 r/f steel 340,134.39 4.21%

5 M17 Ceilling sheets 149,790.04 1.85%

6 M27 Wall paint 171,292.34 2.12%

7 M38 electrical fittings 166,935.19 2.06%

8 M26 electrical wiring 66,774.08 0.83%

9 M36 Aluminum works 927,349.54 11.47%

10 M46 Zn/Al roofing Sheet 568,043.52 7.03%

11 L1 Skilled labour 3,439,116.69 42.54%

12 L3 Un skilled labour 830,324.34 10.27%

TOTAL 7,276,291.14 90.00%

GRAND TOTAL 8,084,767.93 100.00%

 CONSTRUCTION OF 110x25 TWO STORIED BUILDING AT MO/ALUPOTHA
MUSLIM PRIMARY SCHOOL (FINAL STAGE)

FINAL INPUT PROPORTIONS FOR THE CONTRACT

input
Total amount Percentage
Name of input
ICTAD NO

M3 Cement 162,637.02 2.01%

M8 sand 122,696.00 1.52%

M9 Bricks 331,198.00 4.10%

M13 r/f steel 340,134.39 4.21%

M17 Ceilling sheets 149,790.04 1.85%

M27 Wall paint 171,292.34 2.12%

M38 electrical fittings 166,935.19 2.06%

M26 electrical wiring 66,774.08 0.83%

M36 Aluminum works 927,349.54 11.47%

M46 Zn/Al roofing Sheet 568,043.52 7.03%

L1 Skilled labour 3,439,116.69 42.54%

L3 Un skilled labour 830,324.34 10.27%

 CONSTRUCTION OF 110x25 TWO STORIED BUILDING AT MO/ALUPOTHA MUSLIM PRIMARY
SCHOOL (FINAL STAGE)

Computation Px (Itc-Itb) / Itb

Input Base index Base index
input no Name of input Percentage (Ixb) 2021 (Ixc) 2022
(Px) Jan May

M3 Cement 2.01

M8 sand 1.52

M9 Bricks 4.10

M13 r/f steel 4.21

M17 Ceilling sheets 1.85

M26 electrical wiring 0.83

M27 Wall paint 2.12

M36 Aluminum works 11.47

M38 electrical fittings 2.06

M46 Zn/Al roofing Sheet 7.03

L1 Skilled labour 42.54

L3 Un skilled labour 10.27

TOTAL 0.9 90.00% 90.00%

GRAND TOTAL 1 100.00% 100.00%
HA MUSLIM PRIMARY

Px (Itc-Itb) / Itb

0.9
1
0

0
 CONSTRUCTION OF 110x25 TWO SRORIED BUILDING AT FOR MO/ALUPOTHA MUSLIM
PRIMARY SCHOOL (FINAL STAGE)

ITEM
NO
DESCRIPTION UNIT QTY RATE AMOUNT

PRILIMINARIES
A-01 Allow for Construction of site office ps 1.00 62,343.00
Allow for Temparary water & electrical
A-02 ps 1.00 25,000.00
connection
A-03 Allow for Notice board ps 1.00 15,000.00
Allow for providing performance bond &
A-04 ps 1.00 100,000.00
advance payment bond
A-05 Allow for providing insurance cover ps 1.00 100,000.00
Allow for construction maintain & removing
A-06 ps 1.00 75,000.00
temparary front face site cover
Removing temparary roof for stair case & clearing
A-07 site ps 1.00 10,000.00

A-08 Removing plastering or rendering with ct. sand mtr. m² 253.40 327.00 82,861.80
Sub Total Carried To Summary 470,204.80

C - CONCRETER
112x150mm Lintels in 1:2:4(20mm) cement
B-01 concrete including formwork m 27.00 1,152.00 31104.00
150x150mm Lintels in 1:2:4(20mm) cement
B-02 m 5.10 1,343.00 6849.30
concrete including formwork
112x75mm Window sill in 1:2:4(20mm)
B-03 m 83.20 516.00 42931.20
cement concrete including formwork
112.5x150mm stiffness columns in
B-04 m 65.10 943.00 61389.30
1:2:4(20mm) cement concrete
Mixing, placing, vibrating and curing
B-06 m3 4.00 22,237.00 88948.00
1:2:4(20mm) concrete in column shafts
Mixing, placing, vibrating and curing
B-07 m3 7.20 22,146.00 159451.20
1:2:4(20mm) concrete in beams
Sub Total Carried To Summary 390,673.00

D - FORMWORK
Supplying, fabricating, fixing and removing
C-01 formwork using 18mm thick local timber planks m2 71.20 2,498.00 177857.60
for column shafts
Supplying, fabricating, fixing and removing
C-02 formwork using 25mm thick local timber planks m2 100.30 1,936.00 194180.80
for beams
Sub Total Carried To Summary 372,038.40
E - REINFORCEMENT
Supplying, cutting, bending, laying and binding
D-01 (with 16 BWG binding wires) Mild Steel kg 452.70 277.00 125397.90
Reinforcement
Supplying, to slabs,
cutting, beams,
bending, laying and binding
D-02 (with 16 BWG binding wires) Tor Steel kg 1,320.00 279.00 368280.00
Reinforcement to slabs, beams,
Sub Total Carried To Summary 493,677.90

F - BRICK LAYER
150mm thick brick work in 1:5 cement and
E-01 m2 198.30 2,265.00 449149.50
sand mortar
 112mm thick brick work in 1:5 cement and
E-02 m2 205.60 2,703.00 555736.80
sand mortar
Sub Total Carried To Summary 1,004,886.30

IRON MONGER
F-01 Fabricating & fixing iron grill m2 90.60 8,276.00 749805.60
Fabricating & fixing double swing steel door
F-02 m2 9.90 7,087.00 70161.30
frame using 37x37x2 mm box bar
Sub Total Carried To Summary 819,966.90

CARPENTER & JOINER

G 1 Supplying making & fixing valance board m 92.40 1,698.00 156895.2
G 2 Supplying & fixing Flat asbestos ceiling m2 238.70 4,237.00 1011371.90
G 3 Supplying & fixing Flat asbestos eave ceiling m2 92.40 3,968.00 366643.20
Sub Total Carried To Summary 1,534,910.30
ROOFER
Supplying & roofing with 0.47 mm colour
I1 m2 393.60 3,306.00 1301241.60
coated Zink alluminium metal roofing sheets
I2 Supplying & laying alluminium foil m2 393.60 361.00 142089.60
Supplying ,fabricating & fixing 50x50x8xmm
I3 m 112.00 2,135.00 239120.00
double angle iron rafters
Supplying ,fabricating & fixing steel roof truss
I4 nr 6.00 82,303.00 493818.00
25' span
Supplying & fixing 0.47 mm zink alluminium
I5 m 58.00 1,658.00 96164.00
ridge capping
I6 Supplying & fixing stainless steel hand rail m 19.30 2,184.00 42151.20
Sub Total Carried To Summary 2,314,584.40

ALLUMINIUM WORKER
Supplying, fabricating and fixing 70mm (1.2mm
J1 thick) aluminium casement window with top m2 70.20 18,293.00 1284168.60
louvers
Supplying, fabricating and fixing 100mm (1.6mm
J2 thick) aluminium single swing door
m2 2.00 18,469.00 36938.00
Supplying, fabricating and fixing 100mm (1.6mm
J3 thick) aluminium single swing door with top m2 14.10 23,228.00 327514.80
louvers
Sub Total Carried To Summary 1,648,621.40
PLASTERER
16mm thick semi rough plaster for walls in1:1:5
K 1 cement lime sand mix finished using sponge. m2 207.30 780.00 161694.00
K 2 10mm thick semi rough plaster for con. columns m2 21.30 1,240.00 26412.00
16mm thick smooth plaster for walls in1:1:5 cement
K3 lime sand mix
m2 591.80 1,044.00 617839.20
K4 10mm thick semi smooth plaster for con. columns m2 21.10 1,244.00 26248.40
12x100mm projected skirting in 1:3 cement sand
K5 mortar and finished smooth
m 156.40 541.00 84612.40
16mm thick cement rendering in 1:3 cement sand
K6 mortar finished smooth
m2 278.50 914.00 254549.00

K 7 Preparing door or window reveals m2 207.00 564.00 116748.00

20 mm thick black or green board plaster in 1:3
K8 m2 21.90 1,080.00 23652.00
ct. sand mix.
 Sub Total Carried To Summary 1,311,755.00

PAINTER AND DECORATOR

Applying one coat of approved quality wall primer
L1 and two coats of approved quality emulsion paint to m2 628.45 602.00 378326.90
new walls.
Applying one coat of approved quality wall primer
L2 and two coats of approved quality weather shield m2 238.95 666.00 159140.70
paint to new walls
L3 Applying two coats of approved quality floor paint m2 17.40 474.00 8247.60
Sub Total Carried To Summary 545,715.20
ELECTRICAL
Supplying and fixing approved quality lamp point
Y1 wired through a 5 Amp switch
Nr 28.00 2,974.00 83272.00
Supplying and fixing approved quality wall bracket
Y2 lamp Fitting
Nr 4.00 5,207.00 20828.00
Supplying and fixing approved quality 1400mm
Y3 sweep ceiling fan with fan regulator
Nr 10.00 15,873.00 158730.00
Supplying and fixing approved quality Square Pin
Y4 type - G /13 Amp socket outlet
Nr 20.00 4,477.00 89540.00
Supplying and fixing of approved quality 40 Amp
Y5 single phase main switch (10kA B.C)
Nr 1.00 2,000.00 2000.00
Supplying and fixing of approved quality 40 Amp/30
Y6 mA single phase RCCB (Trip switch)
Nr 1.00 4,956.00 4956.00
Supplying and fixing of approved quality 12 -14 way
Y7 distribution board (Sunk mounted)
Nr 1.00 1,823.00 1823.00
Supplying and fixing of approved quality 6A,10A or
Y8 16A type"C"MCB (10kA B.C)
Nr 15.00 878.00 13170.00
Supplying and fixing 1800mm long 50mm dia. (1.8
Y9 mm) GI earth pipe covered by pits
Nr 1.00 6,258.00 6258.00
Y10 Supplying and fixing 50x50x5.8 mm Angle Iron m 1.50 2,575.00 3862.50
Supplying and fixingapproved quality 7/1.04 Cu\
Y11 PVC\PVC (T) - 6 sq.mm Twin flat main wire
m 15.00 511.00 7665.00
Supplying and fixing approved quality 7/0.67mm
Y12 Cu\PVC (2.5sq.mm) earth wire
m 16.00 177.00 2832.00
Supplying and fixing approved quality 7/0.67mm
Y13 Cu\PVC (2.5sq.mm) wire
m 60.00 260.00 15600.00
Supplying and fixing approved quality 12W LED
Y14 Bulb (B22/E27) Nr 32.00 1,082.00 34624.00
SUBTOTAL CARIED TO SUMMARY 445,160.50

Grand Total 11,352,194.10