Final Dpr

State: Odisha District: Cuttack Block: Kantapada Gram Panchayat: Brahmanbati
Work Code: OD/350/3338/116975/400217/00019012 (Provision Of Facility Centre At Brahmanbati GP Office)
Project Category: Building
Financial Year: 2023-24 Execution Level: ps
Executing Agency: Panchayat Samiti, Kantapada Bill Status: 1st Bill
Proposal Date: 18-07-2023 Date of Commencement: 13-09-2025
Date of Completion: - Scheme Name: 5th SFC Grant in Aid
Scheme Component Name: Provision of Facilities at GP Head Quarter Project Sub-Category: GP Facility Centre
Project Type: New Work Name of Executant: Lipika Behera
Administrative Approval Details
Approval No.: OD/350/3338/116975/400217/00019012/AS
Technical Sanction Details
Technical Sanction No.: OD/350/3338/116975/400217/00019012/TS
Fund Sanction No.: 15219
Fund Sanction Amount (in Rs.): 1000000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 Earth Work (AR0102aa) : Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge Cum 27.62020672 240.77592 6650.2806835982
2 Earth Work (AR0115) : Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. Cum 26.175956814362 770.128232 20158.843342353
3 Concrete (AR0303) : Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. Cum 3.9614636864 6196.93100856 24548.917157537
4 Masonry Brick Work (AR0603c) : Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in foundation and plinth having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. Cum 9.1415611639456 5052.355462208 46186.416479769
5 Masonry Brick Work (AR0603ci) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. Cum 20.333520295123 5085.685462208 103409.88856042
6 R.C.C. Work (AR0404Aa) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC foundation, footing bases of column, mass concreate, pre-cast slabs etc.) Cum 6.3401881536 6748.5100165833 42786.823261592
7 R.C.C. Work (AR0404Ab) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Plinth band) Cum 2.7228489665216 7505.8842629114 20437.389208099
8 R.C.C. Work (AR0404Ac) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) Cum 5.9156275468512 14808.199537038 87599.793100571
9 R.C.C. Work (AR0404Ad) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Lintels) Cum 1.966647491632 13418.498448596 26389.456315399
10 R.C.C. Work (AR0404Ag) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) Cum 9.5995523016064 13056.252372001 125334.177508
11 R.C.C. Work (AR0409) : Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. Qntl 21.05 8773.109268 184673.9500914
12 Plastering (AR1017i) : 20mm thick cement Plaster in CM (1:4) over masonry work in outside - 20mm thick cement Plaster in CM (1:4) over stone work in outside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. Sqm 76.8161766484 272.0250616016 20895.92518478
Total Amount (in Rs.): 709071.86089351
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Un-Skilled Skilled Highly-Skilled Semi-Skilled
Rs. 462 Rs. 562 Rs. 612 Rs. 512
Qty/Unit (B) Total Qty (A*B) Qty/Unit (B) Total Qty (A*B) Qty/Unit (B) Total Qty (A*B) Qty/Unit (B) Total Qty (A*B)
1 Earth Work (AR0102aa) : Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge 27.62020672 Cubic Meter 0.516 14.25202666752 - - - - - -
2 Earth Work (AR0115) : Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. 26.175956814362 Cubic Meter 0.1236 3.2353482622551 - - - - - -
3 Concrete (AR0303) : Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. 3.9614636864 Cubic Meter 3.9 15.44970837696 - - 0.18 0.713063463552 - -
4 Masonry Brick Work (AR0603c) : Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in foundation and plinth having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. 9.1415611639456 Cubic Meter 2.96 27.059021045279 - - 1.05 9.5986392221429 0.35 3.199546407381
5 Masonry Brick Work (AR0603ci) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. 20.333520295123 Cubic Meter 2.96 60.187220073564 - - 1.05 21.350196309879 0.35 7.1167321032931
6 R.C.C. Work (AR0404Aa) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC foundation, footing bases of column, mass concreate, pre-cast slabs etc.) 6.3401881536 Cubic Meter 1.3333 8.4533728651949 0.1323 0.83880689272128 0.175 1.10953292688 - -
7 R.C.C. Work (AR0404Ab) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Plinth band) 2.7228489665216 Cubic Meter 1.3333 3.6303745270632 0.3073 0.83673148741209 0.35 0.95299713828256 - -
8 R.C.C. Work (AR0404Ac) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) 5.9156275468512 Cubic Meter 1.3333 7.8873062082167 5.29605 31.329459269501 5.33875 31.582056565752 - -
9 R.C.C. Work (AR0404Ad) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Lintels) 1.966647491632 Cubic Meter 1.3333 2.6221311005929 2.30105 4.5253542106198 2.34375 4.6093300585125 - -
10 R.C.C. Work (AR0404Ag) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) 9.5995523016064 Cubic Meter 1.3333 12.799083083732 3.11255 29.879086516365 3.15525 30.288987399644 - -
11 R.C.C. Work (AR0409) : Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. 21.05 Quintal 0.8 16.84 0.044 0.9262 - - 0.3 6.315
12 Plastering (AR1017i) : 20mm thick cement Plaster in CM (1:4) over masonry work in outside - 20mm thick cement Plaster in CM (1:4) over stone work in outside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. 76.8161766484 Square Meter 0.24 18.435882395616 - - 0.16 12.290588263744 - -
Total Qty 190.85147460599 112.49539134839 16.631278510674 68.335638376619
Rate Per Man Day 462 562 612 512
Total Amount 88173.381267969 63222.409937794 10178.342448532 34987.846848829
Total Labour Amount (in Rs.): 196561.98050313
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM006 BRMMR0025 BRM060 BRM052 BRM104 BRM092 BRM084 BRM094 BRM162 BRM341
Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B)
1 Earth Work (AR0102aa) :.Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge 27.62020672 Cum - - - - - - - - - - - - - - - - - - - - - - - - - - - -
2 Earth Work (AR0115) :.Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. 26.175956814362 Cum 1 26.175956814362 - - - - - - - - - - - - - - - - - - - - - - - - - -
3 Concrete (AR0303) :.Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. 3.9614636864 Cum - - 2.29 9.071751841856 0.48 1.901502569472 0.96 3.803005138944 - - - - - - - - - - - - - - - - - - - -
4 Masonry Brick Work (AR0603c) :.Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in foundation and plinth having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. 9.1415611639456 Cum - - 0.672 6.1431291021714 0.28 2.5596371259048 - - 400 3656.6244655782 - - - - - - - - - - - - - - - - - -
5 Masonry Brick Work (AR0603ci) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. 20.333520295123 Cum - - 0.672 13.664125638323 0.28 5.6933856826344 - - 400 8133.4081180492 1 20.333520295123 - - - - - - - - - - - - - - - -
6 R.C.C. Work (AR0404Aa) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC foundation, footing bases of column, mass concreate, pre-cast slabs etc.) 6.3401881536 Cum - - 3.4733 22.021375513899 0.45 2.85308466912 - - - - - - 0.36 2.282467735296 0.54 3.423701602944 0.004005 0.025392453555168 0.189 1.1982955610304 - - - - - - - -
7 R.C.C. Work (AR0404Ab) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Plinth band) 2.7228489665216 Cum - - 3.4733 9.4572713154195 0.45 1.2252820349347 - - - - - - 0.36 0.98022562794778 0.54 1.4703384419217 0.01335 0.036350033703063 0.63 1.7153948489086 - - - - - - - -
8 R.C.C. Work (AR0404Ac) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) 5.9156275468512 Cum - - 3.4733 20.546749158478 0.45 2.662032396083 - - - - - - 0.36 2.1296259168664 0.54 3.1944388752996 0.041529 0.24567009639318 - - 4.4196 26.144707506064 - - - - - -
9 R.C.C. Work (AR0404Ad) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Lintels) 1.966647491632 Cum - - 3.4733 6.8307567326854 0.45 0.8849913712344 - - - - - - 0.36 0.70799309698752 0.54 1.0619896454813 0.0741335 0.1457944618209 - - - - 3.7695 7.4132777197068 - - - -
10 R.C.C. Work (AR0404Ag) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) 9.5995523016064 Cum - - 3.4733 33.34212500917 0.45 4.3197985357229 - - - - - - 0.36 3.4558388285783 0.54 5.1837582428675 0.0502172 0.48206263784023 - - 6.2216 59.724574599674 - - - - - -
11 R.C.C. Work (AR0409) :.Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. 21.05 Qntl - - - - - - - - - - - - - - - - - - - - - - - - 0.8 16.84 1.05 22.1025
12 Plastering (AR1017i) :.20mm thick cement Plaster in CM (1:4) over masonry work in outside - 20mm thick cement Plaster in CM (1:4) over stone work in outside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. 76.8161766484 Sqm - - 0.0744 5.715123542641 0.021 1.6131397096164 - - - - - - - - - - - - - - - - - - - - - -
Total Qty 26.175956814362 126.79240785464 23.712854094723 3.803005138944 11790.032583627 20.333520295123 9.556151205676 14.334226808514 0.93526968331254 2.913690409939 85.869282105738 7.4132777197068 16.84 22.1025
Rate Per Unit 478.15 569.712 483.09 2176.31 5.32814 33 2614.91 2556.21 58620.646 276.666 297.726 287.666 90.1 6492.532
Total Amount 12516.033750787 72235.156263684 11455.44268462 8276.5181139352 62818.944210129 671.00616973906 24988.475349234 36641.293910192 54826.113019997 806.11907095619 25565.517884213 2132.5479485172 1517.284 143501.18853
Total Material Amount (in Rs.): 457951.640906
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM044 BRM006 BRM060 BRM052 BRM104 BRM092 BRM084 BRM094 BRM341
Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B)
1 Earth Work (AR0102aa) :.Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift - Earth work in hard soil or gravelly soil foundation & plinth within 50m. Initial lead and 1.5m initial lift including rough dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per the direction of the Engineer-in-charge 27.62020672 Cum - - - - - - - - - - - - - - - - - - - - - - - -
2 Earth Work (AR0115) :.Filling foundation and plinth with sand well watered and rammed - Filling foundation and plinth with sand well watered and rammed including cost, conveyance, royalty, taxes of all materials, labours and T & P required for the work etc. complete and as per direction of Engineer-in charge. 26.175956814362 Cum 1 26.175956814362 - - - - - - - - - - - - - - - - - - - - - -
3 Concrete (AR0303) :.Cement concrete (1:3:6) with 4 cm. Crusher Broken hard granite metal - Cement concrete (1:3:6) with 4 cm. hard granite(Crusher Broken) metal including laying in layers not exceeding 300 mm in depth, ramming, compacting to proper thickness, watering and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. 3.9614636864 Cum - - 2.29 9.071751841856 0.48 1.901502569472 0.96 3.803005138944 - - - - - - - - - - - - - - - -
4 Masonry Brick Work (AR0603c) :.Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in foundation and plinth having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. 9.1415611639456 Cum - - 0.672 6.1431291021714 0.28 2.5596371259048 - - 400 3656.6244655782 - - - - - - - - - - - - - -
5 Masonry Brick Work (AR0603ci) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (23cm x 11cm x 8cm) in cement mortar (1:6) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. 20.333520295123 Cum - - 0.672 13.664125638323 0.28 5.6933856826344 - - 400 8133.4081180492 - - - - - - - - - - - - - -
6 R.C.C. Work (AR0404Aa) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC foundation, footing bases of column, mass concreate, pre-cast slabs etc.) 6.3401881536 Cum - - 3.4733 22.021375513899 0.45 2.85308466912 - - - - 0.36 2.282467735296 0.54 3.423701602944 0.004005 0.025392453555168 0.000921 0.0058393132894656 - - - - - -
7 R.C.C. Work (AR0404Ab) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Plinth band) 2.7228489665216 Cum - - 3.4733 9.4572713154195 0.45 1.2252820349347 - - - - 0.36 0.98022562794778 0.54 1.4703384419217 0.01335 0.036350033703063 0.00307 0.0083591463272213 - - - - - -
8 R.C.C. Work (AR0404Ac) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) 5.9156275468512 Cum - - 3.4733 20.546749158478 0.45 2.662032396083 - - - - 0.36 2.1296259168664 0.54 3.1944388752996 0.041529 0.24567009639318 - - 0.045339 0.26820863734669 - - - -
9 R.C.C. Work (AR0404Ad) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Lintels) 1.966647491632 Cum - - 3.4733 6.8307567326854 0.45 0.8849913712344 - - - - 0.36 0.70799309698752 0.54 1.0619896454813 0.0741335 0.1457944618209 - - - - 0.049542 0.097431650030433 - -
10 R.C.C. Work (AR0404Ag) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) 9.5995523016064 Cum - - 3.4733 33.34212500917 0.45 4.3197985357229 - - - - 0.36 3.4558388285783 0.54 5.1837582428675 0.0502172 0.48206263784023 - - 0.076659 0.73589207988884 - - - -
11 R.C.C. Work (AR0409) :.Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. 21.05 Qntl - - - - - - - - - - - - - - - - - - - - - - 1.05 22.1025
12 Plastering (AR1017i) :.20mm thick cement Plaster in CM (1:4) over masonry work in outside - 20mm thick cement Plaster in CM (1:4) over stone work in outside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. 76.8161766484 Sqm - - 0.0744 5.715123542641 0.021 1.6131397096164 - - - - - - - - - - - - - - - - - -
Total Qty 26.175956814362 126.79240785464 23.712854094723 3.803005138944 11790.032583627 9.556151205676 14.334226808514 0.93526968331254 0.014198459616687 1.0041007172355 0.097431650030433 22.1025
Rate Per Unit 227.25 0 227.25 158.5 0.04025 158.5 158.5 0 0 0 0 0
Total Amount 5948.4861860638 0 5388.7460930257 602.77631452262 474.548811491 1514.6499660997 2271.9749491495 0 0 0 0 0
Total Royalty Amount (in Rs.): 16201.182320352
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Contingency @ 1% Rs. 7090.7186089351
Total Addition Component Amount (in Rs.): 7090.7186089351
DEDUCTION COMPONENT
Sl.No. Item Name Amount (in Rs.)
1 Contingency @ 1% Rs. 7161.6257950245
2 Royalty @ Rs. 5758.8993321524 Rs. 5758.8993321524
3 Additional Royalty @ Rs. 9578.448088377 Rs. 9578.448088377
4 EMF @ Rs. 287.94496660762 Rs. 287.94496660762
5 DMF @ Rs. 575.88993321524 Rs. 575.88993321524
6 Empty Gunny Bag (Cement x Gunny Bag Rate : 12 x 3.945) @ 1021.755 Rs. 1021.755
7 Labour Cess @ 1% Rs. 7161.6257950245
8 Any Other Lumpsum Bill @ 2% Rs. 14323.251590049
Total Deduction Component Amount (in Rs.): 45869.44050045
Total Net Amount (in Rs.): 670293.139002