CONSTRUCTION OF PROPOSED PAVILION FOR VINCENT DIAS PLAY GROUND -

BADULLA

Floor Area :
Ground floor : 8,291.70 ft²
First floor : 4,420.50 ft²
Total Floor Area 12,712.20 ft²

GRAND SUMMARY

Bill No Description Amount

Rs. Cts.
1 FOUNDATION 5,108,825.00
2 GROUND FLOOR 15,924,665.00
3 FIRST FLOOR 18,063,600.00
5 ELECTRICAL INSTALLATION 3,500,000.00

Total Construction Cost 42,597,090.00

CONSTRUCTION OF PROPOSED PAVILION FOR VINCENT DIAS PLAY
GROUND - BADULLA

BILL NO :01 FOUNDATION WORKS

SUMMARY

ITEM DESCRIPTION AMOUNT

Rs. Cts

B Excavation 692,625.00
C Concrete 3,394,600.00
D RRM Work 918,000.00
E Plastering 103,600.00
Sub Total Bill No 01 carried to Grand summary 5,108,825.00
CONSTRUCTION OF PROPOSED PAVILION FOR VINCENT DIAS PLAY GROUND - BADULLA

BILL NO : 01 FOUNDATION WORKS

Item Description Unit Qty. Rate Amount

Rs.Cts. Rs.Cts.

B - EXCAVATION

B1 Excavation for column, staircase & Tie beam m3 138 750.00 103,500.00
foundation to a depth not exceeding 1.5m in
any material except rock requiring blasting part
return fill in and ram and disposal of surplus
soil.

B2 Earth filling under floors with availble m3 400 750.00 300,000.00

earth. .Rate to include spreading, watering and
compacting in 150mm layers to achieved at
least 95% proctor compaction. (Compacted
Volume)

B3 Application of anti termite pre construction soil m2 1285 225.00 289,125.00

treatment using chemical of Biflex or approved
equivalent material for the ground floor as
instructed by engineer on manufacture's
specification.

Sub Total carried to Summary 692,625.00

C - CONCRETE

C15 (25) Concrete

C1 50mm thick screed concrete for column, & m3 5 12,500.00 62,500.00

staircase foundation on laying gauge 750
polythene.

C2 75mm thick screed concrete for Tears, Drain & m3 48 12,500.00 600,000.00
RRM wall foundation on laying gauge 750
polythene.

C3 75mm thick floor concrete on laying gauge 750 m3 40 12,500.00 500,000.00

polythene.

C25( 20 ) Concrete

Up to DPC

C4 In column bases, stair case base & column m3 31 15,700.00 486,700.00

shafts.
Item Description Unit Qty. Rate Amount
Rs.Cts. Rs.Cts.
C5 In Tie beam m3 28 15,700.00 439,600.00

Formwork

C6 In column bases, stair case base & column m2 138 1,100.00 151,800.00
shafts.

C7 In Tie beam m2 245 1,100.00 269,500.00

C8 In Tears m2 35 1,100.00 38,500.00

Reinforcement

High yield steel

C9 In column bases, stair case base & column kg 1750 180.00 315,000.00
shafts.

C10 In Tie beam kg 2950 180.00 531,000.00

Sub Total carried to Summary 3,394,600.00

D - RANDOM RUBBLE MASONRY

D1 Random rubble masonry in 1:5 cement sand m3 108 8,500.00 918,000.00

mortar in Tears, Drain foundation & RRM
Wall.

Sub Total carried to Summary 918,000.00

E - PLASTERING

E1 20mm thick plinth plastering 1:3 cement sand m2 185 560.00 103,600.00
finished smooth with neat cement floating.

Sub Total carried to Summary 103,600.00

CONSTRUCTION OF PROPOSED CRICKET PAVILION FOR VINCENT DIAS PLAY
GROUND - BADULLA

Item Description T D S Say

Foundation

B2 Excavation
column Foundation
F1 17 1.20
1.20
1.15 28.15
F2 16 1.50
1.50
1.15 41.40
F3 2 1.80
1.80
1.15 7.45
F4 6 2.00
2.00
1.15 27.60
staircase foundation
staircase 1 3 1.00
1.40
1.15 4.83

Tie beam 271.40

0.23
0.45 27.48

RRM WALL 30.60

1.30
0.75 29.84

166.75

B3 Filling under floors with gravel

under floors
A-B 1 46.20
2.20
1.15 116.89
1 46.20
 2.80
1.15 74.38
B-C 1 46.20
5.00
0.45 103.95
C-D 2 17.80
5.00
0.45 80.10
C-C1 1 10.60
2.50
0.45 11.93
C1-D 1 10.60
2.50
0.30 7.95
d-E 1 10.60
3.60
0.15 1.59
396.78

B4 termite Treatment
termiting floor area 1 52.20
24.60 1284.12

Concrete
B5 50mm thk screed conc
Footings
F1 17 1.20
1.20
0.05 1.22
F2 16 1.50
1.50
0.05 1.80
F3 2 1.80
1.80
0.05 0.32
F4 6 2.00
2.00
0.05 1.20

staircase fdn
Staircase 1 3 1.00
1.40
0.05 0.21
4.76
Teares & RR M wall
fdn 4 35.60
0.25
0.08 2.67

Drain
46.20
1.40
0.08 4.85
46.20
1.40
0.10 6.47

RRM 30.60
1.30
0.15 5.97
19.96

Top
46.20
2.15
0.08 7.45
3 35.60
0.90
0.08 7.21

drain 46.20
1.25
0.20 11.55
46.16

75mm thick floor concrete

Floor 1 46.20
10.00
0.08 36.96
10.60
3.60
0.08 2.86
39.82

C25 Concrete
Bases
F1
17 1.20
1.20
0.20 4.90
f2 16 1.50
1.50
F3 0.25 9.00
2 1.80
1.80
F4 0.30 1.94
6 2.00
2.00
0.35 8.40
Shafts

C1/C2/C3/C4/C5 41 0.23
0.40
1.20 4.43
staircase fdn
01,02,03 3 1.00
1.40
0.20 0.84
SHAFT 3 1.40
0.23
1.20 1.13
30.64

In tie beams
250x450 1 271.40
0.23
0.45 27.48

Form work
(Up to DPC)
fdn base
F1 68 1.20
0.20 16.32
F2 64 1.50
0.25 24.00
F3 8 1.80
0.30 4.32
F4 24 2.00
0.35 16.80
Shaft
C1/C2/C3/C4/C5 82 0.23
 1.20 22.14
82 0.40
1.20 39.36
Stair Case
01,02,03 6 1.00
0.20 1.20
6 1.40
0.20 1.68
SHAFT 6 1.40
1.20 10.08
6 0.23
1.20 1.62
137.52

Tie Beam 2 271.40

0.45 244.26

Tears
4 35.60
0.08 10.68
2 46.20
0.20 18.48
29.16

Reinforcement
Up to DPC
High Yield Steel
As per Bar Schedule

For footings & shafts

T10@150C/C
F1 17 1.40
16 0.62 234.84
f2 16 1.70
20 0.62 337.28
F3 2 2.10
24 0.62 62.50
F4 6 2.50
 26 0.62 241.80
876.42

619.92 619.92
SHAFT
BAR SCHEDULE

Staircase 1.97
100.00 197.40

1693.74

Tie beams
T16 6 307.60
1.58 2916.05
T10 925 1.30
0.62 0.80
2916.85

RRM work
tears 4 35.60
0.25
0.70 24.92
Drain 2 46.20
0.45
0.50 20.79
2 46.20
0.30
0.40 11.09

RRM wall
30.60
1.00
0.60 18.36
30.60
0.78
0.60 14.32
30.60
0.57
0.60 10.47
30.60
0.35
0.55 5.89
105.83
 Plinth Plastering

Tears
4 35.60
0.45 64.08

RRM 30.60
1.75 53.55

Plinth Plaster 119.60

0.55 65.78
183.41
CONSTRUCTION OF PROPOSED PAVILION FOR VINCENT DIAS
PLAY GROUND - BADULLA

BILL NO : 02 - GROUND FLOOR

SUMMARY

ITEM DESCRIPTION AMOUNT

Rs. Cts
C Concrete 6,552,450.00
D Brick work 1,828,700.00
F Plastering 1,294,445.00
G Paving 1,069,500.00
H Painting 851,600.00
J Doors & Windows 1,623,550.00
K Plumbing 1,010,420.00
L Sewerage 890,900.00
M Miscellaneous work 803,100.00
Sub Total Bill No 02 carried to Grand
summary 15,924,665.00
CONSTRUCTION OF PROPOSED PAVILION FOR VINCENT DIAS PLAY GROUND - BADULLA

BILL NO :02 - GROUND FLOOR

Floor area = 8291.7 ft2

Item Description Unit Qty Rate Amount

Rs. Cts. Rs. Cts.

C - CONCRETE

C25( 20 ) Concrete
C1 In column shafts m3 15.00 15,700.00 235,500.00

C2 In floor slab m3 57.00 15,700.00 894,900.00

C3 In floor beams & tier beams m3 29.00 15,700.00 455,300.00

C4 In staircases m3 10.00 15,700.00 157,000.00

C5 In 225x175mm lintels. Rate to include for m 42.00 1,200.00 50,400.00

formwork & reinforcement with 04 Nos of
10mm dia High yield steel bars & 6mm dia
mild steel bars @ 200mm spacing

C6 In 225x150mm lintels. Rate to include for m 34.00 1,100.00 37,400.00

formwork & reinforcement with 04 Nos of
10mm dia High yield steel bars & 6mm dia
mild steel bars @ 200mm spacing

C7 In 225x75mm beam at window sill level. Rate m 34.00 950.00 32,300.00

to include for formwork,02 Nos 10mm dia.
high yield steel reinforcement & 6mm dia.
Mild steel stirrup @ 150mm c/c spacing .

Formwork

C8 In column shafts m2 313.00 1,400.00 438,200.00

C9 In floor slab m2 369.00 1,400.00 516,600.00

C10 In floor beams (include tier beams) m2 525.00 1,400.00 735,000.00

C11 In staircases m2 69.00 1,400.00 96,600.00

Reinforcement
High yield steel

C12 In column shafts kg 2050.00 210.00 430,500.00

C13 In floor slab kg 5650.00 210.00 1,186,500.00

C14 In floor beams kg 5150.00 210.00 1,081,500.00

Item Description Unit Qty Rate Amount
Rs. Cts. Rs. Cts.
C15 In staircases kg 975.00 210.00 204,750.00
Sub Total carried to Summary 6,552,450.00

D -BRICK WORK

D1 225mm thick Brick work in 1:5 cement sand m3 181.00 9,500.00 1,719,500.00
mortar in walls.

D2 112.5mm thick Brick work in 1:5 cement sand m2 78.00 1,400.00 109,200.00
mortar in walls.

Sub Total carried to Summary 1,828,700.00

F - PLASTERING

F1 15mm thick external wall plaster in 1:1:5 m2 379.00 450.00 170,550.00

cement lime & sand finished semi rough.

F2 15mm thick internal wall plaster in 1:1:5 m2 1360.00 550.00 748,000.00

cement lime and sand finished smooth with
lime putty.

F4 Appication of one coat of skim coat to the m2 728.00 395.00 287,560.00

soffit of the slab & beams.

F5 15mm thick 1:1:5 cement lime sand plaster to m 453.00 195.00 88,335.00
External and internal reveals

Sub Total carried to Summary 1,294,445.00

G - PAVING

G1 20mm thick, 1:3 cement rendering, including m2 450.00 550.00 247,500.00

neat cement or colored cement floating.

G2 Supplying & fixing of 300x300mm antislip m2 102.00 3,200.00 326,400.00

glazed ceremic floor tiles for toilates. Rate to
include for 12mm thick 1:3 cement sand
bedding.

G3 Supplying & fixing 200 x 300mm glazed m2 177.00 2,800.00 495,600.00

Ceramic wall tiling up to 1.5m height in
toilets including 12mm thick 1:3 raking
plaster.

Sub Total carried to Summary 1,069,500.00

H - PAINTING

H1 External wall painting by preparation of m2 395.00 370.00 146,150.00

surface with application of alkaline resisting
primer & two coats of approved quality
weather shield paint.
Item Description Unit Qty Rate Amount
Rs. Cts. Rs. Cts.
H2 Internal wall painting by preparation of m2 1394.00 305.00 425,170.00
surface with application of one primer coat &
two coats of approved quality emulsion paint.

H4 Soffit of slab and beam painting with m2 728.00 385.00 280,280.00

application of one coat of primer & two coats
approved quality emulsion paint.

Sub Total carried to Summary 851,600.00

J - DOORS & WINDOWS

All Aluminium sections shall be POWDER

COATED
Rate to include for heavy quality door
lock,door closers, floor hinges & all other
accessories

I. All doors shall have stainless steel hinges,

locks and handles shall be Japanese mortise
cylinder locks.

III. Minimum section thickness

Door inner Frame 1.6mm, 100mm wide

Door Outer Frame 1.2mm, 70mm wide

IV. Coating thickness 10-15 micron

V. Glass : 6 mm thick clear floted glass.

J1 Supply and fixing of Door type DW1, size m2 9.80 11,500.00 112,700.00
3500 x 2800mm, Aluminium framed Glazed
door with fixed glass window in both side and
Aluminium louvers on top .(01 Nos)

J2 Supply and fixing of Door type DW2, size m2 12.70 11,500.00 146,050.00
4700 x 2700mm, Aluminium framed Glazed
door with fixed glass window in both side and
Aluminium louvers on top .(01 Nos)

J3 Supply and fixing of Door type D1, size 900 x m2 12.60 11,500.00 144,900.00
2800mm, Aluminium framed Glazed door
with Aluminium louvers on top.(05 Nos)
Item Description Unit Qty Rate Amount
Rs. Cts. Rs. Cts.
J4 Supply and fixing of Door type D2, size 900 x m2 7.60 11,500.00 87,400.00
2100mm, Aluminium framed Glazed door
with Aluminium louvers on top.(04 Nos)

J5 Supply and fixing of Door type D3, size 750 x m2 17.40 11,500.00 200,100.00
2100mm, Aluminium framed Glazed door.(11
Nos)

J6 Supply and fixing of Door type D4, size 1200 m2 10.10 11,500.00 116,150.00
x 2800mm, Aluminium framed Double sash
Glazed door.(03 Nos)

J7 Supply and fixing of Door type D5, size 1000 m2 2.10 11,500.00 24,150.00
x 2100mm, Aluminium framed Glazed door.
(01 Nos)

J8 Supply and fixing of Door type H2, size 300 x m2 0.20 11,500.00 2,300.00
600mm, Aluminium louvered hatch door .(01
Nos)

J9 Supplying and fixing window type W1, m2 2.40 11,000.00 26,400.00

1000x1200mm Aluminium framed glazed
window with Aluminium louvers on top . (02
Nos).

J10 Supplying and fixing window type W2, m2 6.90 11,000.00 75,900.00
1200x1900mm Aluminium framed glazed
window with Aluminium louvers on top . (03
Nos).

J11 Supplying and fixing window type W3, m2 6.90 11,000.00 75,900.00
1800x1900mm Aluminium framed glazed
window with Aluminium louvers on top . (02
Nos).

J12 Supplying and fixing fanlight type F1, m2 15.60 11,000.00 171,600.00
600x1300mm Aluminium framed glazed
fanlight with aluminium louvers on top (20
Nos).

J13 Supplying and fixing 2.1m height Aluminium m2 40.00 11,000.00 440,000.00
partition.

Sub Total carried to Summary 1,623,550.00

K- PLUMBING

Sanitary Fittings & Accessories

Item Description Unit Qty Rate Amount
Rs. Cts. Rs. Cts.
K1 Supplying and fixing closed couple low level nr 11.00 22,000.00 242,000.00
water closet (WC) complete with 9 litre
capacity flushing cistern & fittings, seat &
cover, "P" or "S " trap, WC connector, flexible
hose etc, all accessories complete to working
order. (American Standard or approved
equivalent).

K2 Furnishing & installing ceramic squatting pan nr 2.00 19,000.00 38,000.00

(standard size) complete with plastic
cistern,foot rest and all other necessary
connections (American Standard or approved
equivalent).

K3 Supply and installation of wall mounted nr 8.00 16,000.00 128,000.00

ceramic urinal bowl and a single 6 litre
capacity high level ceramic cistern with
flushing arrangement including 1/2" angle
valve with wall plate, flexible hose
connection, bottle trap with 50mm dia waste
outlet and all fixtures and fitting necessary for
completion of urinal installation.

K4 Supplying & fixing pedestal type wash basin nr 16.00 18,000.00 288,000.00
with pillar tap, waste plug, bottle trap, flexible
hose & other accessories .(American Standard
or approved equivalent).

K5 Supplying & fixing chromium plated bib tap nr 18.00 1,970.00 35,460.00
(plumber)

K6 Supplying and fixing of bath room mirror - nr 16.00 2,500.00 40,000.00

450x450mm (Indian/ Chinese)

K7 Supplying and fixing of chromium plated soap nr 16.00 1,800.00 28,800.00

holder (Indian/ Chinese)

K4 Supplying & fixing bidet shower (Indian/ nr 13.00 2,250.00 29,250.00

Chinese)

K4 Supplying & fixing shower rose (Indian/ nr 7.00 2,000.00 14,000.00

Chinese)

K9 Supplying and fixing Disable Foldable Grab nr 1.00 17,600.00 17,600.00

bar including all necessary accessories.
Item Description Unit Qty Rate Amount
Rs. Cts. Rs. Cts.
Water supply distribution System
Pipe Work

Water supply distribution System

Pipe Work

K10 Supplying, laying and fixing of 20mm m 50.00 135.00 6,750.00

dia.Type 1000, PVC pipe including all fittings.

K11 Supplying, laying and fixing of 25mm m 40.00 150.00 6,000.00

dia.Type 1000, PVC pipe including all fittings.

K12 Supplying, laying and fixing of 32mm dia. m 80.00 295.00 23,600.00
Type 1000, PVC pipe including all fittings.

K13 Supplying, laying and fixing of 50mm dia. m 40.00 480.00 19,200.00
Type 1000, PVC pipe including all fittings.

Pipe fixtures and fittings

K14 Supplying & fixing of 12mm dia chromium nr 72.00 830.00 59,760.00
plated angle valves.

K15 Supplying & fixing of 32mm dia brass gate nr 5.00 2,800.00 14,000.00
valve

K16 Supplying & fixing of 50mm dia brass gate nr 5.00 4,000.00 20,000.00
valve

Sub total carried to summary 1,010,420.00

L - SEWERAGE

L1 Construction of gully pit 100x100mm nr 28.00 1,100.00 30,800.00

internally to required depth not exceeding
100mm with cement concrete and 150
x150mm plastic grating including forming and
fixing outlet pipe in toilets.

L2 Supplying, laying 110mm dia. Type 600 PVC m 150.00 1,875.00 281,250.00
pipes to sewer line.

L3 Supplying, laying 90mm dia. Type 600 PVC m 130.00 1,900.00 247,000.00
pipes to waste water line .

L4 Supplying, laying 63mm dia. Type 600 PVC m 50.00 925.00 46,250.00
pipes to waste water line.
Item Description Unit Qty Rate Amount
Rs. Cts. Rs. Cts.
L5 Supplying, laying and fixing of 40mm dia. m 40.00 290.00 11,600.00
Type 600, PVC pipe including all fittings.

L6 Construction of 225 thick brick manholes, nr 8.00 8,500.00 68,000.00

size 600 x 600 mm( Internally) height varies
between 500-700 mm. Rate to include for
cover slab

L7 Construction of 225 thick brick catch pit,size nr 8.00 7,000.00 56,000.00

450 x 450 mm( Internally) height varies
between 300-450 mm. Rate to include for
cover slab

L8 Construction of 225 thick brick septic tank, nr 1.00 100,000.00 100,000.00

size 2.1 x 0.9 x 2.0m (Internally) .Rate to
include for excavation,back filling, concreting,
plastering etc.

L9 Construction of sockage pits with 1200mm dia nr 1.00 50,000.00 50,000.00

, 2400mm depth ( 04 Nos ) for waste water
line & sewarage line.

Sub Total Carried to Summary 890,900.00

M -MISCELLANEOUS WORK

M1 Application of approved type water proofing m2 278.00 2,100.00 583,800.00

agent ( "Deepseal 201" or equivalent ) to toilet
floors & walls up to 1500 mm height.

M2 Supplying & fixing of GI hand rail consists of m 25.00 5,000.00 125,000.00

outer Dia 33mm, ( 3.2mm thick) verticals, OD
21mm ( 2.65 thick) horizontal bars, top rail
with OD 48mm(3.2mm thick) for staircase
and balcony area. Rate to include for one coat
of etching primer & two coats of enamel paint.

M3 Construction of 2900mm long , 3500mm wide m2 21.00 3,300.00 69,300.00

300mm thick C20(20) concrete ramp including
laying 200 x200mm (8mm dia.) BRC fabric on
laying guage 750 polythene.

Construction of flower trough nr 1.00 25,000.00 25,000.00

Sub Total Carried to Summary 803,100.00

CONSTRUCTION OF PROPOSED PAVILION FOR VINCENT DIAS PLAY
GROUND - BADULLA

TDS - Ground Floor

Item Description T D S Say

C 25 Concrete

Column Shaft
C1 12 0.23
0.40
3.30 3.56
C2 12 0.23
0.40
3.60 3.89
C3 10 0.23
0.40
3.60 3.31
C4 4 0.23
0.40
6.00 2.21
C5 2 0.23
0.40
3.60 0.66
13.63

Floor beams
B1 60.00
0.23
0.65 8.78
B2 193.60
0.23
0.45 19.60
28.38

floor slab
125mm thk 46.20
1.80
0.13 10.40
7 5.00
3.20
0.13 14.00
125mm thk 1 2.80
 3.20
0.13 1.16
2 5.00
5.00
0.13 6.25
10.60
2.50
0.13 3.31
2 46.20
0.15
0.13 1.73
150mm thk
2 5.00
5.00
0.15 7.50
2 2.80
3.20
0.15 2.69
2.80
1.54
0.15 0.65
175mm thk
2 5.00
5.00
0.18 8.75
56.44

Staircases
Staircase type 01 3 1.20
steps 26 0.25
0.15 3.51
landing 3 2.80
1.50
0.15 1.89
6 3.80
1.20
0.15 4.10
9.50

FORMWORK
column shaft
24 0.63
3.30 49.50
 24 0.63
3.60 54.00
20 0.63
3.60 45.36
8 0.63
0.30 1.51
4 0.63
0.40 1.01
151.38

Floor beam
sofit of the beams
B1 60.00
0.23 13.50
Sides of the beams 2 60.00
0.65 78.00
B2 1 193.60
0.23 43.56
Sides of the beams 2 193.60
0.45 174.24
309.30

Floor slab
(Only for the soffit) 1 46.20
1.80 83.16
7 5.00
3.20 112.00
1 2.80
3.20 8.96
2 5.00
5.00 50.00
1 10.60
2.50 26.50
2 46.20
0.15 13.86
2 5.00
5.00 50.00
2 2.80
3.20 17.92
2.80
1.54 4.31
2 5.00
5.00 50.00
ddt beam bottoms -1 57.06 -57.06
 359.65

Staircases
Stair case 01
Steps 78 1.20
0.15 14.04
landing 3 2.80
1.50 12.60
side board 6 4.30
0.15 3.87
soffit 6 3.80
1.20 27.36
side board 12 3.80
0.30 13.68
71.55

Reinforcement
column shaft
R6 1 331.50
0.22
73.59

T10 1 1584.20
0.62 976.91
T12 1 218.24
0.89 193.80
T16 1 906.72
1.58 1431.35
T20 1 591.44
2.47 1458.85
T25 1 257.20
3.85 991.25
5052.15

1908.82 1908.82

Slab
100 Kg/m3 5643.96

Beams
 Stair case
100 Kg/m3 950.40

Floor beams
140kg/m3 5107.86

BRICK WORK
225 mm th (extr) 122.30
3.60
0.23 99.06
ddt op
DW1 -1 3.50
2.80
0.23 -2.21
DW2 -1 4.70
2.70
0.23 -2.86
D1 -1 0.90
2.80
0.23 -0.57
D4 -2 1.20
2.80
0.23 -1.51
D5 -1 1.00
2.10
0.23 -0.47
W2 -3 1.20
1.90
0.23 -1.54
W3 -2 1.80
1.90
0.23 -1.54
FL1 -20 0.60
1.30
0.23 -3.51
84.86

(intr) 122.35
3.60
0.23 101.31
ddt openings
D1 -4 0.90
 2.80
0.23 -2.27
D2 -4 0.90
2.10
0.23 -1.70
D3 -3 0.75
2.10
0.23 -1.09
D4 -1 1.20
2.80
0.23 -0.76
W1 -1 1.00
1.20
0.23 -0.27
95.22

180.09

112.5MM
1 23.20
3.60 83.52
3.20
2.10 6.72
DDT OP
D3 -8 0.75
2.10 -12.60
77.64

Lintels
225x175 size
DW1 1 3.95 3.95
DW2 1 5.15 5.15
D1 5 1.35 6.75
D2 4 1.35 5.40
D3 11 1.20 13.20
D4 3 1.65 4.95
D5 1 1.45 1.45
H2 1 0.75 0.75
41.60
225x150 size
W1 2 1.45 2.90
W2 3 1.65 4.95
W3 2 2.25 4.50
FL1 20 1.05 21.00
33.35
 74.95

Painting & plastering

External 1 122.30
3.60 440.28
Ddt for openings
DW1 -1 3.50
2.80 -9.80
DW2 -1 4.70
2.70 -12.69
D1 -1 0.90
2.80 -2.52
D4 -2 1.20
2.80 -6.72
D5 -1 1.00
2.10 -2.10
W2 -3 1.20
1.90 -6.84
W3 -2 1.80
1.90 -6.84
FL1 -20 0.60
1.30 -15.60
377.17

Internal 2 122.35
3.60 880.92
Ddt for opening
D1 -8 0.90
2.80 -20.16
D2 -8 0.90
2.10 -15.12
D3 -6 0.75
2.10 -9.45
D4 -2 1.20
2.80 -6.72
W1 -2 1.00
1.20 -2.40
112 2 77.64 155.28
1359.52

Slab & beam plastering

soffit of slab 359.65
soffit of beams 309.30
STAIR 57.51
 726.46

Plastering reveals
EX
DW1 1 9.10 9.10
DW2 1 10.10 10.10
D1 1 6.50 6.50
D4 2 6.80 13.60
D5 1 5.20 5.20
W2 3 6.20 18.60
W3 2 7.40 14.80
FL1 20 3.80 76.00
153.90
IN
D1 8 6.50 52.00
D2 8 5.10 40.80
D3 6 4.95 29.70
D4 2 6.80 13.60
W2 2 4.40 8.80
298.80

452.70

PAINTING
EX 377.17 377.17
153.90
0.11 17.39
394.56

IN 1359.52 1359.52
298.80
0.11 33.76
1393.28

PAVING
Cement rendering
Floor 1 46.20
10.00 462.00
1 10.60
3.60 38.16
STAIR 1 50.04 50.04
Ddt for other pavings -1 101.08 -101.08
449.12

Tiling
Antislip glass ceramic 2 3.75
5.00 37.50
1 7.50
5.00 37.50
1 3.00
1.80 5.40
1 1.20
2.75 3.30
1.20
2.00 2.40
2.80
5.35 14.98
101.08

Wall tiling
Glazed ceramic tiles 132.50
1.50 198.75
Ddt for doors & fan lights
D3 -16 0.75
1.50 -18.00
D2 -2 0.90
1.50 -2.70
D5 -1 1.00
1.50 -1.50
176.55

water proofing
walls 176.55
floors 101.08
277.63

Ramp
1 3.26
1.75 5.71
2 1.70
1.80 6.12
1 1.70
1.25 2.13
3 4.60
0.50 6.90
 Handrail
Stair case 01 6 4.00 24.00
24.00
CONSTRUCTION OF PROPOSED PAVILION FOR VINCENT DIAS
PLAY GROUND - BADULLA

BILL NO : 03 - FIRST FLOOR

SUMMARY

ITEM DESCRIPTION AMOUNT

Rs. Cts
C Concrete 2,482,600.00
D Brick work 1,619,600.00
E Roofing 5,837,950.00
F Plastering 881,860.00
G Paving 603,000.00
H Painting 536,565.00
J Doors & Windows 2,625,850.00
K Plumbing 397,850.00
L Sewerage 294,825.00
M Miscellaneous work 2,783,500.00
Sub Total Bill No 03 carried to Grand
summary 18,063,600.00
CONSTRUCTION OF PROPOSED PAVILION FOR VINCENT DIAS PLAY GROUND - BADULLA

BILL NO :03 - FIRST FLOOR

Floor area =4420.5 ft2

Item Description Unit Qty Rate Amount

Rs. Cts. Rs. Cts.
C - CONCRETE

C25( 20 ) Concrete
C1 In column shafts m3 15.00 16,650.00 249,750.00

C2 In floor beams m3 21.00 16,650.00 349,650.00

C5 In 225x175mm lintels. Rate to include for m 26.00 1,200.00 31,200.00

formwork & reinforcement with 04 Nos of
10mm dia High yield steel bars & 6mm dia
mild steel bars @ 200mm spacing

C6 In 225x150mm lintels. Rate to include for m 58.00 1,100.00 63,800.00

formwork & reinforcement with 04 Nos of
10mm dia High yield steel bars & 6mm dia
mild steel bars @ 200mm spacing

C7 In 225x75mm beam at window sill level. Rate m 58.00 950.00 55,100.00

to include for formwork,02 Nos 10mm dia.
high yield steel reinforcement & 6mm dia.
Mild steel stirrup @ 150mm c/c spacing .

Formwork

C8 In column shafts m2 205.00 1,500.00 307,500.00

C10 In floor beams m2 246.00 1,500.00 369,000.00

Reinforcement

High yield steel

C12 In column shafts kg 2080.00 180.00 374,400.00

C14 In floor beams kg 3790.00 180.00 682,200.00

Sub Total carried to Summary 2,482,600.00

D -BRICK WORK

D1 225mm thick Brick work in 1:5 cement sand m3 155.00 10,000.00 1,550,000.00
mortar in walls.

D2 112.5mm thick Brick work in 1:5 cement sand m2 48.00 1,450.00 69,600.00
mortar in walls.
Item Description Unit Qty Rate Amount
Rs. Cts. Rs. Cts.

Sub Total carried to Summary 1,619,600.00

E- ROOFING & ROOF PLUMBING

E1 Supplying & fixing 0.47mm TCT Colour m2 1053.00 4,500.00 4,738,500.00

bonded Zn/Al roofing sheets on steel frame
work. Rate to include for Steel frame work.

E2 Supplying & laying 8mm thick double sided m2 1053.00 650.00 684,450.00
aluminium foil insulation sheet with
75x75mm GI wiremesh.(Mcfoil or equivalent)

E3 Supplying & fixing 0.45mm TCT colour m 50.00 2,300.00 115,000.00

bonded Zn/Al Flashing board. (Height
2000mm) Rate to include for steel frame.

E5 Supplying & fixing steel truss ( T1 ) span nr 12.00 25,000.00 300,000.00

~ 22.5m. Rate to include base plate, cleat,
riverts, nut, washers & painting with two
coats of anticorrosive primer & two coats
of enamal paint etc.

Sub Total carried to Summary 5,837,950.00

F - PLASTERING

F1 15mm thick external wall plaster in 1:1:5 m2 353.00 470.00 165,910.00

cement lime & sand finished semi rough.

F2 15mm thick internal wall plaster in 1:1:5 m2 1105.00 570.00 629,850.00

cement lime and sand finished smooth with
lime putty.

F5 15mm thick 1:1:5 cement lime sand plaster to m 420.00 205.00 86,100.00
External and internal reveals

Sub Total carried to Summary 881,860.00

G - PAVING

G1 20mm thick, 1:3 cement rendering, including m2 356.00 550.00 195,800.00

neat cement or colored cement floating.
Item Description Unit Qty Rate Amount
Rs. Cts. Rs. Cts.
G2 Supplying & fixing of 300x300mm antislip m2 66.00 3,200.00 211,200.00
glazed ceremic floor tiles for toilates. Rate to
include for 12mm thick 1:3 cement sand
bedding.

G3 Supplying & fixing 200 x 300mm glazed m2 70.00 2,800.00 196,000.00

Ceramic wall tiling up to 1.5m height in
toilets including 12mm thick 1:3 raking
plaster.

Sub Total carried to Summary 603,000.00

H - PAINTING

H1 External wall painting by preparation of m2 370.00 390.00 144,300.00

surface with application of alkaline resisting
primer & two coats of approved quality
weather shield paint.

H2 Internal wall painting by preparation of m2 1137.00 345.00 392,265.00

surface with application of one primer coat &
two coats of approved quality emulsion paint.

Sub Total carried to Summary 536,565.00

J - DOORS & WINDOWS

All Aluminium sections shall be POWDER

COATED
Rate to include for heavy quality door
lock,door closers, floor hinges & all other
accessories

I. All doors shall have stainless steel hinges,

locks and handles shall be Japanese mortise
cylinder locks.

III. Minimum section thickness

Door inner Frame 1.6mm, 100mm wide
Door Outer Frame 1.2mm, 70mm wide

IV. Coating thickness 10-15 micron

V. Glass : 6mm thick clear glass.

J1 Supply and fixing of Door type FG1, size m2 19.60 13,000.00 254,800.00
3500 x 2800mm, Fixed glass pannel .(02 Nos)
Item Description Unit Qty Rate Amount
Rs. Cts. Rs. Cts.
J2 Supply and fixing of Door type FG2, size m2 52.70 13,000.00 685,100.00
4700 x 2800mm, Fixed glass pannel .(04 Nos)

J3 Supply and fixing of Door type D1, size 900 x m2 10.10 11,500.00 116,150.00
2800mm, Aluminium framed Glazed door
with Aluminium louvers on top.(04 Nos)

J4 Supply and fixing of Door type D2, size 900 x m2 3.80 11,500.00 43,700.00
2100mm, Aluminium framed Glazed door
with Aluminium louvers on top.(02 Nos)

J5 Supply and fixing of Door type D3, size 750 x m2 12.60 11,500.00 144,900.00
2100mm, Aluminium framed Glazed door.(08
Nos)

J6 Supply and fixing of Door type D4, size 1200 m2 16.80 11,500.00 193,200.00
x 2800mm, Aluminium framed Double sash
Glazed door.(05 Nos)

J9 Supplying and fixing window type W4, m2 9.20 11,000.00 101,200.00

2400x1900mm Aluminium framed glazed
window with Aluminium louvers on top . (02
Nos).

J10 Supplying and fixing window type W5, m2 3.90 11,000.00 42,900.00
3000x1300mm Aluminium framed glazed
window with Aluminium louvers on top . (01
Nos).

J12 Supplying and fixing fanlight type F1, m2 14.90 11,000.00 163,900.00
600x1300mm Aluminium framed glazed
fanlight with aluminium louvers on top (19
Nos).

J13 Supplying and fixing 2.1m height Aluminium m2 80.00 11,000.00 880,000.00
partition.

Sub Total carried to Summary 2,625,850.00

K- PLUMBING

Sanitary Fittings & Accessories

Item Description Unit Qty Rate Amount
Rs. Cts. Rs. Cts.
K1 Supplying and fixing closed couple low level nr 6.00 22,000.00 132,000.00
water closet (WC) complete with 9 litre
capacity flushing cistern & fittings, seat &
cover, "P" or "S " trap, WC connector,
flexible hose etc, all accessories complete to
working order. (American Standard or
approved equivalent).

K3 Supplying & fixing pedestal type wash basin nr 4.00 18,000.00 72,000.00
with pillar tap, waste plug, bottle trap, flexible
hose & other accessories .(American Standard
or approved equivalent).

K4 Supplying & fixing chromium plated bib tap ( nr 17.00 1,970.00 33,490.00
plumber)

K5 Supplying and fixing of bath room mirror - nr 4.00 2,500.00 10,000.00

450x450mm (Indian/ Chinese)

K6 Supplying and fixing of chromium plated soap nr 4.00 1,800.00 7,200.00

holder (Indian/ Chinese)

K7 Supplying & fixing bidet shower (Indian/ nr 6.00 2,250.00 13,500.00

Chinese)

K4 Supplying & fixing shower rose (Indian/ nr 12.00 2,000.00 24,000.00

Chinese)

Water supply distribution System

Pipe Work

Water supply distribution System

Pipe Work

K8 m 30.00 135.00 4,050.00

Supplying, laying and fixing of 20mm
dia.Type 1000, PVC pipe including all
fittings.

K9 Supplying, laying and fixing of 25mm m 40.00 150.00 6,000.00

dia.Type 1000, PVC pipe including all
fittings.

K10 Supplying, laying and fixing of 32mm dia. m 50.00 295.00 14,750.00
Type 1000, PVC pipe including all fittings.

K11 Supplying, laying and fixing of 50mm dia. m 25.00 480.00 12,000.00
Type 1000, PVC pipe including all fittings.

Pipe fixtures and fittings

Item Description Unit Qty Rate Amount
Rs. Cts. Rs. Cts.

K12 Supplying & fixing of 12mm dia chromium nr 42.00 830.00 34,860.00
plated angle valves.

K13 Supplying & fixing of 32mm dia brass gate nr 5.00 2,800.00 14,000.00
valve

K14 Supplying & fixing of 50mm dia brass gate nr 5.00 4,000.00 20,000.00
valve

Sub total carried to summary 397,850.00

L - SEWERAGE

L1 Construction of gully pit 100x100mm nr 22.00 1,100.00 24,200.00

internally to required depth not exceeding
100mm with cement concrete and 150
x150mm plastic grating including forming and
fixing outlet pipe in toilets.

L2 Supplying, laying 110mm dia. Type 600 PVC m 75.00 1,875.00 140,625.00
pipes to sewer line.

L3 Supplying, laying 90mm dia. Type 600 PVC m 50.00 1,900.00 95,000.00
pipes to waste water line .

L4 Supplying, laying 63mm dia. Type 600 PVC m 30.00 925.00 27,750.00
pipes to waste water line.

L5 Supplying, laying and fixing of 40mm dia. m 25.00 290.00 7,250.00

Type 600, PVC pipe including all fittings.

Sub Total Carried to Summary 294,825.00

M -MISCELLANEOUS WORK

M1 Application of approved type water proofing m2 135.00 2,100.00 283,500.00

agent ( "Deepseal 201" or equivalent ) to toilet
floors & walls up to 1500 mm height.

M2 Supplying & fixing of GI hand rail consists of m 500.00 5,000.00 2,500,000.00

outer Dia 33mm, ( 3.2mm thick) verticals, OD
21mm ( 2.65 thick) horizontal bars, top rail
with OD 48mm(3.2mm thick) for staircase
and balcony area. Rate to include for one coat
of etching primer & two coats of enamel
paint.
Item Description Unit Qty Rate Amount
Rs. Cts. Rs. Cts.
Sub Total Carried to Summary 2,783,500.00
CONSTRUCTION OF PROPOSED PAVILION FOR VINCENT DIAS PLAY
GROUND - BADULLA

TDS - Ground Floor

Item Description T D S Say

C 25 Concrete

Column Shaft
C1 12 0.23
0.40
6.40 6.91
C2 12 0.23
0.40
4.60 4.96
C3 10 0.23
0.40
3.15 2.90
14.77

roof beams
B1 265.80
0.23
0.35 20.93
20.93

FORMWORK
column shaft
24 0.63
6.40 96.00
24 0.63
4.60 68.93
20 0.63
3.15 39.69
204.62

Floor beam
sofit of the beams
B1 265.80
0.23 59.81
Sides of the beams 2 265.80
0.35 186.06
 245.87

Reinforcement
column shaft
R6 1 331.50
0.22
73.59

T10 1 1584.20
0.62 976.91
T12 1 218.24
0.89 193.80
T16 1 906.72
1.58 1431.35
T20 1 591.44
2.47 1458.85
T25 1 257.20
3.85 991.25
5052.15

140 2068.16 2068.16

Beams

Floor beams
140kg/m3 3767.72 3767.72

BRICK WORK
225 mm th (extr) 30.00
6.40
0.23 43.20
40.60
3.15
0.23 28.78
2 4.78
10.00
0.23 21.49
2 3.56
2.50
 0.23 4.01
2 6.20
1.80
0.23 5.02

ddt op
FG1 -2 3.50
2.80
0.23 -4.41
FG2 -4 4.70
2.80
0.23 -11.84
D1 -2 0.90
2.80
0.23 -1.13
D4 -2 1.20
2.80
0.23 -1.51
W5 -1 3.00
1.30
0.23 -0.88
FL1 -19 0.60
1.30
0.23 -3.33
79.38

(intr) 37.80
4.60
0.23 39.95
4 4.58
8.20
0.23 33.76
6.70
4.20
0.23 6.33

ddt openings
D1 -2 0.90
2.80
0.23 -1.13
D2 -2 0.90
2.10
0.23 -0.85
 D3 -3 0.75
2.10
0.23 -1.09
D4 -3 1.20
2.80
0.23 -2.27
74.70

154.09

112.5MM
1 15.00
3.60 54.00
DDT OP
D3 -4 0.75
2.10 -6.30
47.70

Lintels
225x175 size
D1 4 1.35 5.40
D2 2 1.35 2.70
D3 8 1.20 9.60
D4 5 1.65 8.25
25.95
225x150 size
w4 2 2.85 5.70
w5 1 3.45 3.45
FG1 2 3.95 7.90
FG2 4 5.15 20.60
FL1 19 1.05 19.95
57.60
83.55

Painting & plastering

External 1 30.00
6.40 192.00
40.60
3.15 127.89
2 4.78
10.00 95.50
2 3.56
2.50 17.81
2 6.20
1.80 22.32
Ddt for openings
DW1 -2 3.50
2.80 -19.60
DW2 -4 4.70
2.80 -52.64
D1 -2 0.90
2.80 -5.04
D4 -2 1.20
2.80 -6.72
W2 -1 3.00
1.30 -3.90
FL1 -19 0.60
1.30 -14.82
352.80

Internal 2 37.80
4.60 347.38
8 4.58
8.20 300.12
2 6.70
4.20 56.28
Ddt for opening
D1 -4 0.90
2.80 -10.08
D2 -4 0.90
2.10 -7.56
D3 -6 0.75
2.10 -9.45
D4 -6 1.20
2.80 -20.16
112 2 47.70 95.40
1104.73

Plastering reveals
EX
DW1 1 9.10 9.10
DW2 1 10.30 10.30
D1 1 6.50 6.50
D4 2 6.80 13.60
W2 3 8.60 25.80
FL1 20 3.80 76.00
 141.30
IN
D1 8 6.50 52.00
D2 8 5.10 40.80
D3 6 4.95 29.70
D4 2 6.80 13.60
277.40

418.70

PAINTING
EX 352.80 352.80
141.30
0.11 15.97
368.77

IN 1104.73 1104.73
277.40
0.11 31.35
1136.08

PAVING
Cement rendering
Floor 1 46.20
10.00 462.00
STAIR -1 42.00 -42.00

Ddt for other pavings -1 65.00 -65.00

355.00

Tiling
Antislip glass ceramic 2 6.50
5.00 65.00
65.00

Wall tiling
Glazed ceramic tiles 52.00
1.50 78.00
Ddt for doors & fan lights
D3 -8 0.75
1.50 -9.00
 69.00

water proofing
walls 69.00
floors 65.00
134.00

Handrail
Stair case 01 6 82.40 494.40
494.40

Roof
47.40
22.20 1052.28

flashing 47.40