DIKPITIYA WARALANDA VO 01

Summary
Discription Original Estimate Revise Estimate Savings Excess
Bill 01 545,226.20 545,226.20
Bill 02 64,800.00 64,800.00
Bill 03 519,873.60 1,067,443.07 120,000.00 667,569.47
Bill 04 808,315.20 2,563,302.72 1,754,987.52
Bill 05 11,118,870.00 9,445,744.80 1,673,125.20
Total 13,057,085.00 13,686,516.79 1,793,125.20 2,422,556.99
Contingencies 652,854.24 23,422.45
Price Contingencies 261,141.70 261,141.70
Grand Total 13,971,080.94 13,971,080.94 1,793,125.20 2,422,556.99

.............................. .......................... .........................

Prepared By Ckecked By Approved by
 Variation Oder 01
Contract Number - RDA/SP/1500KM/SBP/RTP/05
Dikpitiya Waralanda Road
BILL NO - 01 PRELIMINARY AND GENERAL
Previouse Revised Saving Excess
ITEM AMOUNT AMOUNT AMOUNT AMOUNT
PAY ITEM DESCRIPTION UNIT QTY RATE QTY
NO RS. Cts. RS. Cts. RS. Cts. RS. Cts.
1.1 P001 Allow for Mobilization and Demobilization LS Item Allow 218,956.80 Item 218,956.80
1.2 119(1) Provide all necessary Insurances LS Item Allow 43,359.80 Item 43,359.80
1.3 119(2) Provide all necessary Bonds and Guaranties LS Item Allow 17,289.60 Item 17,289.60
Allow for traffic safety & cotrol providing, erecting and
1.4 103(1) maintaining barricades, road signs, markings, lights etc. Month 3.00 66,000.00 198,000.00 3.00 198,000.00

Providing Video Logging, Cross sectional Survey and As-

1.5 P002 Km 0.50 135,240.00 67,620.00 0.50 67,620.00
built drawings.
SUB TOTAL BILL NO -01 545,226.20 545,226.20 -
BILL NO - 02 SITE CLEARING
Clearing and grabbing inclusive of removing top soil to
2.1 RA-01 an average depth of 0.15m and backfilling/trenches Sq.m 500.00 129.60 64,800.00 500.00 64,800.00
caused by removal of stumps
SUB TOTAL BILL NO - 02 64,800.00 64,800.00
BILL NO - 03 EARTH WORKS
3.1 301(1) Roadway excavation Cu.m 136.00 825.60 112,281.60 516.83 426,694.85 314,413.25
3.2 304(3) Trimming , levelling & compaction of original ground Sq.m 500.00 116.40 58,200.00 1,768.55 205,859.22 147,659.22
Supplying, Spreading & Compacting 6" x 9" Rubble for
3.3 304(6) Cu.m 36.00 6,372.00 229,392.00 68.25 434,889.00 205,497.00
improving sub grade
Cutting Earth drains & leadaway drains in unclassified
3.4 301A(5) Lm 500.00 240.00 120,000.00 120,000.00
soil
SUB TOTAL BILL NO - 03 519,873.60 1,067,443.07 120,000.00 667,569.47
BILL NO - 04 BASES AND SHOULDERS

Supplying, spreading & compaction of Dense Graded

4.1 405(1) Cu.m 37.80 9,984.00 377,395.20 46.00 459,264.00 81,868.80
Aggregate Base Course (37.5mm) (Compacted Volume)

Approved soil supply, spreading & compacting using

4.2 409(1)
machinery for Shoulder construction(Compacted Cu.m 105.00 4,104.00 430,920.00 512.68 2,104,038.72 1,673,118.72
Volume)
SUB TOTAL BILL NO -04 808,315.20 2,563,302.72 - 1,754,987.52
BILL NO - 05. SURFACE APPLICATION
Concrete Surfacing
Supply, laying & compacting Grade 30 Concrete layer to
5.1901B(1) & 901B(3)
thickness 150mm including formwork, expansion joints, Cu.m 236.25 47,064.00 11,118,870.00 200.70 9,445,744.80 1,673,125.20
polythene membrane and curing.
SUB TOTAL BILL NO -05 11,118,870.00 9,445,744.80 1,673,125.20 2,422,556.99
TOTAL 13,057,085.00 13,686,516.79 1,793,125.20 2,422,556.99
CONTIGENCIES 652,854.24 23,422.45
PRICE CONTINGENCIES 261,141.70 261,141.70
GRAND TOATAL 13,971,080.94 13,971,080.94 1,793,125.20 2,422,556.99

.............................. .......................... .........................

Prepared By Ckecked By Approved by
Name of Project ::Dikpitiya Waralanda Road
Contract No : RDA/SP/1500KM/SBP/RTP/05
Name of Contractor : Sathira Construction

No Discription Unit Nos Length Width Hight Sub Total Total

Allow for Mobilization and

1.1 LS Item
Demobilization

Total Item

.............................. .......................... .........................

Prepared By Ckecked By Approved by
Name of Project ::Dikpitiya Waralanda Road
Contract No : RDA/SP/1500KM/SBP/RTP/05
Name of Contractor : Sathira Construction

No Discription Unit Nos Length Width Hight Sub Total Total

1.2 Provide all necessary Insurances LS Item

Total Item

.............................. .......................... .........................

Prepared By Ckecked By Approved by
Name of Project ::Dikpitiya Waralanda Road
Contract No : RDA/SP/1500KM/SBP/RTP/05
Name of Contractor : Sathira Construction

No Discription Unit Nos Length Width Hight Sub Total Total

Provide all necessary Bonds and

1.3 LS Item
Guaranties

Total Item

.............................. .......................... .........................

Prepared By Ckecked By Approved by
Name of Project ::Dikpitiya Waralanda Road
Contract No : RDA/SP/1500KM/SBP/RTP/05
Name of Contractor : Sathira Construction

No Discription Unit Nos Length Width Hight Sub Total Total

Allow for traffic safety & cotrol

providing, erecting and maintaining
1.4 Months 1 1.00
barricades, road signs, markings,
lights etc.

Comencement date
01.05.2024
Bill date
10.06.2024

Total 1.00

.............................. .......................... .........................

Prepared By Ckecked By Approved by
Name of Project ::Dikpitiya Waralanda Road
Contract No : RDA/SP/1500KM/SBP/RTP/05
Name of Contractor : Sathira Construction

No Discription Unit Nos Length Width Hight Sub Total Total

Providing Video Logging, Cross

1.5 sectional Survey and As- built Km 0.50 0.50
drawings.

Total 0.50

.............................. .......................... .........................

Prepared By Ckecked By Approved by
Name of Project ::Dikpitiya Waralanda Road
Contract No : RDA/SP/1500KM/SBP/RTP/05
Name of Contractor : Sathira Construction

No Discription Unit Nos Length Width Hight Sub Total Total

Clearing and grabbing inclusive of

removing top soil to an average depth
2.1 Sqm 500.00 0.50 250.00
of 0.15m and backfilling/trenches
caused by removal of stumps

500.00 0.50 250.00 500.00

Total 500.00

.............................. .......................... .........................

Prepared By Ckecked By Approved by
Name of Project ::Dikpitiya Waralanda Road
Contract No : RDA/SP/1500KM/SBP/RTP/05
Name of Contractor : Sathira Construction

No Discription Unit Nos Length Width Hight Sub Total Total

3.1 Roadway excavation Cum

0+000-0+030 30.00 0.80 0.45 10.80
0+030-0+060 30.00 0.90 0.45 12.15
0+060-0+090 30.00 0.85 0.45 11.48
0+090-0+120 30.00 0.90 0.45 12.15
0+120-0+210 90.00 1.00 0.45 40.50
0+210-0+240 30.00 1.50 0.60 27.00
0+240-0+270 30.00 1.50 0.90 40.50
0+270-0+300 30.00 1.50 1.20 54.00
0+300-0+400 100.00 1.50 0.90 135.00
0+400-0+420 20.00 1.50 0.90 27.00
0+420-0+450 30.00 1.75 0.90 47.25
0+450-0+505 55.00 1.500 1.20 99.00 516.83

Total 516.83

.............................. .......................... .........................

Prepared By Ckecked By Approved by
Name of Project ::Dikpitiya Waralanda Road
Contract No : RDA/SP/1500KM/SBP/RTP/05
Name of Contractor : Sathira Construction

No Discription Unit Nos Length Width Hight Sub Total Total

Trimming , levelling & compaction

3.2 Sqm 505.30 3.50 1,768.55 1,768.55
of original ground

Total 1,768.55

.............................. .......................... .........................

Prepared By Ckecked By Approved by
Name of Project ::Dikpitiya Waralanda Road
Contract No : RDA/SP/1500KM/SBP/RTP/05
Name of Contractor : Sathira Construction

No Discription Unit Nos Length Width Hight Sub Total Total

Supplying, Spreading & Compacting

3.3 6" x 9" Rubble for improving sub Cum
grade
0+000-0+030 30.00 0.60 0.20 3.60
0+030-0+060 30.00 0.70 0.20 4.20
0+060-0+090 30.00 0.75 0.25 5.63
0+090-0+120 30.00 0.50 0.20 3.00
0+120-0+210 90.00 0.55 0.25 12.38
0+210-0+240 30.00 0.56 0.20 3.36
0+240-0+270 30.00 0.60 0.21 3.78
0+270-0+300 30.00 0.60 0.20 3.60
0+300-0+400 100.00 0.75 0.23 17.25
0+400-0+420 20.00 0.60 0.20 2.40
0+420-0+450 30.00 0.65 0.21 4.10
0+450-0+505 55.00 0.60 0.15 4.95 68.25

Total 68.25

.............................. .......................... .........................

Prepared By Ckecked By Approved by
Name of Project ::Dikpitiya Waralanda Road
Contract No : RDA/SP/1500KM/SBP/RTP/05
Name of Contractor : Sathira Construction

No Discription Unit Nos Length Width Hight Sub Total Total

Cutting Earth drains & leadaway

3.4 Lm - - -
drains in unclassified soil

Total -

.............................. .......................... .........................

Prepared By Ckecked By Approved by
Name of Project ::Dikpitiya Waralanda Road
Contract No : RDA/SP/1500KM/SBP/RTP/05
Name of Contractor : Sathira Construction

No Discription Unit Nos Length Width Hight Sub Total Total

Supplying, spreading & compaction

of Dense Graded Aggregate Base
4.1 Cum
Course (37.5mm) (Compacted
Volume)
0+000-0+030 30.00 0.60 0.150 2.70
0+030-0+060 30.00 0.70 0.100 2.10
0+060-0+090 30.00 0.75 0.160 3.60
0+090-0+120 30.00 0.50 0.150 2.25
0+120-0+210 90.00 0.55 0.125 6.19
0+210-0+240 30.00 0.56 0.150 2.52
0+240-0+270 30.00 0.60 0.130 2.34
0+270-0+300 30.00 0.60 0.125 2.25
0+300-0+400 100.00 0.75 0.160 12.00
0+400-0+420 20.00 0.60 0.150 1.80
0+420-0+450 30.00 0.65 0.150 2.93
0+450-0+505 55.00 0.60 0.160 5.28 46.00

Total 46.00

.............................. .......................... .........................

Prepared By Ckecked By Approved by
Name of Project ::Dikpitiya Waralanda Road
Contract No : RDA/SP/1500KM/SBP/RTP/05
Name of Contractor : Sathira Construction

No Discription Unit Nos Length Width Hight Sub Total Total

Approved soil supply, spreading &

compacting using machinery for
4.2
Shoulder construction(Compacted
Volume)
0+000-0+030 30.00 0.80 0.29 6.96
0+030-0+060 30.00 0.90 0.30 8.10
0+060-0+090 30.00 0.85 0.30 7.65
0+090-0+120 30.00 0.90 0.28 7.56
0+120-0+210 90.00 1.00 0.26 23.40
0+210-0+240 30.00 1.50 0.43 19.35
0+240-0+270 30.00 1.50 0.73 32.85
0+270-0+300 30.00 1.50 1.04 46.80
0+300-0+400 100.00 1.50 0.71 106.50
0+400-0+420 20.00 1.50 0.75 22.50
0+420-0+450 30.00 1.75 0.73 38.33
0+450-0+505 55.00 1.50 1.05 86.63 406.63

Shoulders 505.00 0.50 0.20 50.50

505.00 0.50 0.20 50.50
101.00
Wastage 5% 5.05 106.05

Total 512.68

.............................. .......................... .........................

Prepared By Ckecked By Approved by
Name of Project ::Dikpitiya Waralanda Road
Contract No : RDA/SP/1500KM/SBP/RTP/05
Name of Contractor : Sathira Construction

No Discription Unit Nos Length Width Hight Sub Total Total

Supply, laying & compacting Grade

30 Concrete layer to thickness
5.1 150mm including formwork, Cum
expansion joints, polythene
membrane and curing.

0+000-0+010 10.00 2.76 0.15 4.14

0+010-0+040 30.00 2.50 0.15 11.25
0+040-0+050 10.00 2.55 0.15 3.83
0+050-0+080 30.00 2.50 0.15 11.25
0+080-0+090 10.00 2.56 0.15 3.84
0+090-0+100 10.00 2.50 0.15 3.75
0+100-0+110 10.00 2.53 0.15 3.80
0+110-0+120 10.00 2.50 0.15 3.75
0+120-0+125 5.00 2.55 0.15 1.91
0+125-0+140 15.00 2.50 0.15 5.63
0+140-0+150 10.00 2.530 0.15 3.80
0+150-0+170 20.00 2.500 0.15 7.50
0+170-0+175 5.00 2.53 0.15 1.90
0+175-0+195 20.00 2.50 0.15 7.50
0+195-0+200 5.00 2.53 0.15 1.90
0+200-0+210 10.00 2.50 0.15 3.75
0+210-0+220 10.00 2.55 0.15 3.83
0+220-0+285 65.00 2.55 0.15 24.86
0+285-0+290 5.00 2.55 0.15 1.91
0+290-0+310 20.00 2.50 0.15 7.50
0+310-0+320 10.00 2.56 0.15 3.84
0+320-0+330 10.00 2.50 0.15 3.75
0+330-0+340 10.00 2.56 0.15 3.84
0+340-0+425 85.00 2.50 0.15 31.88
0+425-0+435 10.00 2.55 0.15 3.83
0+435-0+480 45.00 2.50 0.15 16.88
0+480-0+485 5.00 2.55 0.15 1.91
0+485-0+505.3 20.30 2.50 0.15 7.61
191.14

Westage 5% 9.56

Total 200.70

.............................. .......................... .........................

Prepared By Ckecked By Approved by