Labour Bill Summary

PROJECT : Proposed Five Unit House at Watapaluwa.

CONTRCTOR NAME : Reinforcement work

CLAIM NO : 01'

WORK DONE UP TO : 21-Jul-16

QUANTITY
ITEM
NO. DESCRIPTION OF WORK UNIT RATE % AMOUNT (Rs.)
PREV. QTY. CUR. QTY CUM. QTY.

1 Excavation

2 Screed Concrete kg - 4.488 4,488.00 13.50 100% 60,588.00

60,588.00
Project : Proposed Five Unit House at Watapaluwa.
Subject : Labour idling Charges

Date Name Working Time Time Rate Amount (Rs. )

Day OT Day OT
28-Jun Skilled Labour 08.00 - 17.00 4.00 - 1,700.00 212.50 6,800.00
Unskilled Labour 08.00 - 17.00 1.00 - 1,300.00 162.50 1,300.00

29-Jun Skilled Labour 08.00 - 17.00 4.00 - 1,700.00 212.50 6,800.00

Unskilled Labour 08.00 - 17.00 1.00 - 1,300.00 162.50 1,300.00

30-Jun Skilled Labour 08.00 - 17.00 4.00 - 1,700.00 212.50 6,800.00

Unskilled Labour 08.00 - 17.00 1.00 - 1,300.00 162.50 1,300.00

1-Jul Skilled Labour 08.00 - 17.00 4.00 - 1,700.00 212.50 6,800.00

Unskilled Labour 08.00 - 17.00 1.00 - 1,300.00 162.50 1,300.00

2-Jul Skilled Labour 08.00 - 17.00 4.00 - 1,700.00 212.50 6,800.00

Unskilled Labour 08.00 - 17.00 1.00 - 1,300.00 162.50 1,300.00

3-Jul Skilled Labour 08.00 - 17.00 3.00 - 1,700.00 212.50 5,100.00

Unskilled Labour 08.00 - 17.00 1.00 - 1,300.00 162.50 1,300.00

4-Jul Skilled Labour 08.00 - 17.00 3.00 - 1,700.00 212.50 5,100.00

Unskilled Labour 08.00 - 17.00 1.00 - 1,300.00 162.50 1,300.00

5-Jul Skilled Labour 08.00 - 17.00 4.00 - 1,700.00 212.50 6,800.00

Unskilled Labour 08.00 - 17.00 1.00 - 1,300.00 162.50 1,300.00

6-Jul Skilled Labour 08.00 - 17.00 4.00 - 1,700.00 212.50 6,800.00

Unskilled Labour 08.00 - 17.00 1.00 - 1,300.00 162.50 1,300.00

7-Jul Skilled Labour 08.00 - 17.00 4.00 - 1,700.00 212.50 6,800.00

Unskilled Labour 08.00 - 17.00 1.00 - 1,300.00 162.50 1,300.00

8-Jul Skilled Labour 08.00 - 17.00 4.00 - 1,700.00 212.50 6,800.00

Unskilled Labour 08.00 - 17.00 1.00 - 1,300.00 162.50 1,300.00

9-Jul Skilled Labour 08.00 - 17.00 4.00 - 1,700.00 212.50 6,800.00

Unskilled Labour 08.00 - 17.00 1.00 - 1,300.00 162.50 1,300.00

10-Jul Skilled Labour 08.00 - 17.00 4.00 - 1,700.00 212.50 6,800.00

Unskilled Labour 08.00 - 17.00 1.00 - 1,300.00 162.50 1,300.00

11-Jul Skilled Labour 08.00 - 17.00 3.00 - 1,700.00 212.50 5,100.00

Unskilled Labour 08.00 - 17.00 1.00 - 1,300.00 162.50 1,300.00
12-Jul Skilled Labour 08.00 - 17.00 3.00 - 1,700.00 212.50 5,100.00
Unskilled Labour 08.00 - 17.00 1.00 - 1,300.00 162.50 1,300.00

13-Jul Skilled Labour 08.00 - 17.00 3.00 - 1,700.00 212.50 5,100.00

Unskilled Labour 08.00 - 17.00 1.00 - 1,300.00 162.50 1,300.00

14-Jul Skilled Labour 08.00 - 17.00 3.00 - 1,700.00 212.50 5,100.00

Unskilled Labour 08.00 - 17.00 1.00 - 1,300.00 162.50 1,300.00
15-Jul Skilled Labour 08.00 - 17.00 3.00 - 1,700.00 212.50 5,100.00
Unskilled Labour 08.00 - 17.00 - - 1,300.00 162.50 -

Total Amount 132,600.00

Daily Advance Remarks

Remove Rubble
2,660.00 work 40' both side
and Block work
40' one side
5,000.00

7,000.00

2,500.00

2,810.00

7,500.00

2,500.00

2,500.00

2,500.00
 -

34,970.00
A.D.K DESIGN & CONSTRUCTION ( PVT) LTD

:Proposed House for Damitha Kumarasinghe at

Project
Rajagiriya
Location : Rajagiriya

VARIATION - 01

Construction of Gabion wall

Proposed House for Mr.Damitha Kumarasinghe at Rajagiriya

 VARIATION PROPOSAL SUBMISSION FORM

Variation proposal : VP 001

Project : Proposed House for Damitha Kumarasinghe at Rajagiriya

Contractor : A.D.K Design & Construction (Pvt) Ltd.

1 Brief description of Variation Proposal / Extra work.

Construction of Gabion wall & installation H-Iron

Below mentioned items are considered.

a. Labour Usage
b. Plant & Macinery Usage
c. Materials

2 Related site instruction / minutes of meeting (see attached copies)

Original / Revised
Contract Sum This Variation
Value of submitted Revised Contract
(Excluding Proposal / Extra
variations up to this Sum
Provisional sums & work
VAT ) :

39,913,389.09 - 1,143,501.46 41,056,890.55

Contractor's Signature : Date : 27th Feb 2017

3 Quantity Surveyor's Recommendation

Recommended Amount for this Variation :

Remarks :

Date :

Engineer's Signature : Date :

7 of 17
Variation Summary

Project : Proposed House for Damitha Kumarasinghe at Rajagiriya

Variation No : VP 001

Variation Title : Construction of Gabion wall & installation H-Iron

S/N BoQ Item/ Description Qty. Unit Rate Amount

Rate Ref.

New Rate Installation H-Iron 48.00 m 6,525.00 313,200.00

F6 Grade 25,RCC Concrete 1.14 cube 38,523.60 43,916.90

F47 Form work 0.63 sqr 11,880.00 7,484.40

F94 Reinforcement 3.25 cwt 5,855.85 19,025.66

New Rate Installation for Gabion 54.00 m3 14,071.75 759,874.50

1,143,501.46
Project : Construction of Gabion wall
Subject : Rate Development for Installation H-Iron

Item Description Times Unit Qty Rate Amount

Consider Appoximate Depth 6m ( 3m SPACING)

As per the drawing

Material & Machinary

M S "H" Iron nos 10.0 m 6.00 3,200.00 192,000.00

150 x 150 x 23Kg/M x 6Mtr

JCB Or Excavator days 5.00 Hrs 8.00 2,500.00 100,000.00

Total cost for Material & Machinary 292,000.00

Laour
Welder nos 1.00 Day 5.00 2,000.00 10,000.00
Un Skiled Labour nos 5.00 Day 8.00 1,300.00 52,000.00
62,000.00
Plant
Add for tools - 3% from Labour 0.03 62,000.00 1,860.00
Total cost for Plant 1,860.00

Cost for work 355,860.00

Add 10% for O/H & Proffit 35,586.00
Total Amount for 60m H-Iron 391,446.00
Total Amount for 1m H-Iron 6,525.00
 CONCRETE WORK
Rate Development for G20 Mass Concrete 1:2:4
Consider 1.00 Cube
Material
Cement 18.00 Nos 800.00 14,400.00
Sand 0.50 Cube 13,000.00 6,500.00
Metal 0.88 Cube 7,000.00 6,160.00

Sub Total A 27,060.00

Wastage 5% 1,353.00
Material Cost Per Cube 28,413.00
Material Cost Per m3 10,039.93

Labour
Labour Rate 1.00 Cube 7,358.00 7,358.00
Allow for Curing 1.00 Item 300.00
Labour Cost Per Cube 7,358.00
Labour Cost Per m3 2,600.00

Plant
Concrete Mixer 0.33 Day 2,500.00 825.00
Poker Vibrator 1.50 Hrs. 300.00 450.00
Tansport Cost for Cement 18.00 Bag 20.00 360.00
Scaffolding - from Material and Labour 35,771.00 5% 1,788.55
Small tools - from Labour Cost 7,358.00 3% 220.74
Plant Cost Per Cube 3,644.29
Plant Cost Per m3 1,287.73

Total Basic Cost per Cube 39,415.29

Total Basic Cost per Per m3 13,927.66

Total Basic Cost per Cube 39,415.29

Total Basic Cost per 2" thick 1.0Sqr. 6,569.22
Total Basic Cost per 3" thick 1.0Sqr. 9,853.82
Total Basic Cost per 4" thick 1.0Sqr. 13,138.43

Total Basic Cost per Per m3 13,927.66

Total Basic Cost per 50mm thick 1.0m2 696.38
Total Basic Cost per 75mm thick 1.0m2 1,044.57
Total Basic Cost per 100mm thick 1.0m2 1,392.77
Rate Development for G25 Mass Concrete 1:11/2:3
Consider 1.00 Cube
Material
Cement 23.00 Nos 800.00 18,400.00
Sand 0.60 Cube 13,000.00 7,800.00
Metal 0.80 Cube 7,000.00 5,600.00
Water 110.00 Galoon 5.00 550.00
Sub Total A 32,350.00
Wastage 5% 1,617.50
Material Cost Per Cube 33,967.50
Material Cost Per m3 12,002.65

Labour
Labour Rate 1.00 Cube 1,600.00 1,600.00
Allow for Curing 1.00 Item 300.00 300.00
Labour Cost Per Cube 1,900.00
Labour Cost Per m3 671.38

Plant
Concrete Mixer 0.33 Day 2,500.00 825.00
Poker Vibrator 1.50 Hrs. 300.00 450.00
Tansport Cost for Cement 23.00 Bag 20.00 460.00
Scaffolding - from Material and Labour 35,567.50 5% 1,778.38
Small tools - from Labour Cost 1,900.00 3% 57.00
Plant Cost Per Cube 3,570.38
Plant Cost Per m3 1,261.62

Total Basic Cost per Cube 39,438.00

Total Basic Cost per Per m3 13,935.64

Total Basic Cost per Cube 39,438.00

Total Basic Cost per 2" thick 1.0Sqr. 6,573.00
Total Basic Cost per 3" thick 1.0Sqr. 9,859.50
Total Basic Cost per 4" thick 1.0Sqr. 13,146.00
Total Basic Cost per Per m3 13,935.64
Total Basic Cost per 50mm thick 1.0m2 696.78
Total Basic Cost per 75mm thick 1.0m2 1,045.17
Total Basic Cost per 100mm thick 1.0m2 1,393.56
Total Basic Cost per 225mm thick 2.25m2 156.78

Rate Development for G25N Ready Mix Concrete

Consider 1.00 m3
Material
Grade 25 Concrete 1.00 m3 12,061.50 12,061.50
Gunny Bags 100.00
Sub Total A 12,161.50
Wastage 3% 364.85
Material Cost Per m3 12,526.35

Labour
Labour Rate 1.00 m3 500.00 500.00
Allow for Curing 1.00 Item 300.00 300.00
Labour Cost Per m3 800.00

Plant
Pump Car 1.00 m3 600.00 600.00
Porker Vibrator 0.50 Hrs. 300.00 150.00
Small tools - from Labour Cost 800.00 3% 24.00
Plant Cost Per m3 774.00

Total Basic Cost per Per m3 14,100.35

Total Basic Cost per Per Cube 39,903.98

Total Basic Cost per Cube 39,903.98

Total Basic Cost per 2" thick 1.0Sqr. 6,650.66
Total Basic Cost per 3" thick 1.0Sqr. 9,975.99
Total Basic Cost per 4" thick 1.0Sqr. 13,301.33

Total Basic Cost per Per m3 14,100.35

Total Basic Cost per 50mm thick 1.0m2 705.02
Total Basic Cost per 75mm thick 1.0m2 1,057.53
Total Basic Cost per 100mm thick 1.0m2 1,410.03
Project : Proposed House for Damitha Kumarasinghe at Rajagiriya

Subject : Rate Development for Construction Of Gabion Wall Using 80mm X100mm Mesh

Item Description Unit Qty Rate Amount

Consider 1 x 1 x 1 m Length

A. Material & Machinary

1 GABIONS Box
1.2 1000 x 1000 mm nos 1.00 6,000.00 6,000.00
2 Mesh Type 80 with 2,7mm Class A Galvanised wire kgs 2.00 380.00 760.00
Mesh Type 80 with 2,7/3,7mm Class A Galvanised and
3 PVC coated wire kgs 1.50 255.00 382.50

4 Rubble work m3 1.00 2,825.00 2,825.00

5 Geo Texttile m2 1.00 250.00 250.00
Total cost for Material & Machinary 10,217.50

B. Laour
Installation of Gabion units (Including unfolding, m3 1.00 2,500.00 2,500.00
placing, filling, lacing and bracing)
Total cost for Labour 2,500.00

C. Plant
Add for tools - 3% from Labour 3% 2,500.00 75.00
Total cost for Plant 75.00

Cost for work 1m3 12,792.50

Add 10% for O/H & Profit 1,279.25
Total cost for work 1m3 14,071.75
Project : Proposed House for Damitha Kumarasinghe at Rajagiriya
MEASUREMENT SHEET

Item Description Nos. Length Width Height Qty. Unit

1.0 Concrete work base 1 38.00 4.00 0.75 114.00

1.14 cube

2.0 Form work 2 38.00 0.75 57.00

2 4.00 0.75 6.00
63.00
0.63 sqr

3.0 Reinforcement 3.25 cwt

4.0 Installation for Gabion 171.00 kgs

3.25 m3

5.0 Rubble 1 12.00 2.00 1.00 24.00

1 12.00 1.50 1.00 18.00
1 12.00 1.00 1.00 12.00
54.00 m3

5.0 Geo Texttile 1 12.00 1.00 12.00

1 12.00 1.00 12.00
1 12.00 1.00 12.00
3 12.00 0.50 18.00
54.00 m2
Item Description Nos. Length Width Height Qty. Unit