Final Dpr

State: Odisha District: Balangir Block: Bangomunda Gram Panchayat: Jurabandh
Work Code: OD/345/3286/115815/421218/00022666 (Provision Of Facility Centre At Jurabandh GP Hqrs)
Project Category: Building
Financial Year: 2023-24 Execution Level: ps
Executing Agency: Panchayat Samiti, Bangomunda Bill Status: 1st Bill
Proposal Date: - Date of Commencement: 25-08-2025
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: SINGRAI MURMU
Administrative Approval Details
Approval No.: OD/345/3286/115815/421218/00022666/AS
Technical Sanction Details
Technical Sanction No.: OD/345/3286/115815/421218/00022666/TS
Fund Sanction No.: 13738
Fund Sanction Amount (in Rs.): 1000000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 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 28.3132604 476.016232 13477.571531243
2 Concrete (AR0304) : Cement concrete (1:4:8) with 4 cm. hard granite(Crusher Broken) metal - Cement concrete (1:4:8) 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 14.2610484 4944.41279008 70512.51010891
3 Masonry Stone Work (AR0717) : Laterite stone masonry - Laterite stone masonry in cement mortar (1:6) in foundation and plinth cost conveyance, royalty, taxes of all materials, labor, required for the work, etc. complete and as per direction of the Engineer-in-charge. Cum 13.9884992 5219.944923808 73019.195390732
4 R.C.C. Work (AR0404A) : 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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) Cum 20.678944932 5505.3252054712 113844.31675669
5 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 18.603 8905.2503354 165664.37198945
6 R.C.C. Work (AR0410c) : R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc Sqm 46.8509829 216.39264180804 10138.207961034
7 R.C.C. Work (AR0410e) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. Lintels Data for 7.8 sqm Sqm 12.913517 499.57698698128 6451.2959141915
8 R.C.C. Work (AR0410d) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm Sqm 40.9237715 1047.9038224181 42884.176582615
9 R.C.C. Work (AR0410a) : Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height Sqm 64.17274725 663.29946175911 42565.748710528
10 Masonry Brick Work (AR0603bi) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (25cm x 12cm 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 24.098623284 5026.308471208 121127.11435682
11 Plastering (AR1004) : 12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. Sqm 95.968799 167.9832859712 16121.15420673
12 Plastering (AR1014) : 16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick work in inside 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 168.618945 241.863745752 40782.80964245
13 Iron Work (AR1704) : Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. Qntl 5.6175 16225.431455087 91146.361198951
14 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 28.722296576 240.77592 6915.6373825993
Total Amount (in Rs.): 814650.47173294
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 (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. 28.3132604 Cubic Meter 0.1236 3.49951898544 - - - - - -
2 Concrete (AR0304) : Cement concrete (1:4:8) with 4 cm. hard granite(Crusher Broken) metal - Cement concrete (1:4:8) 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. 14.2610484 Cubic Meter 3.9 55.61808876 - - 0.18 2.566988712 - -
3 Masonry Stone Work (AR0717) : Laterite stone masonry - Laterite stone masonry in cement mortar (1:6) in foundation and plinth cost conveyance, royalty, taxes of all materials, labor, required for the work, etc. complete and as per direction of the Engineer-in-charge. 13.9884992 Cubic Meter 1.21 16.926084032 1.41 19.723783872 1.05 14.68792416 2.295 32.103605664
4 R.C.C. Work (AR0404A) : 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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) 20.678944932 Cubic Meter 1.3333 27.571237277836 0.0573 1.1849035446036 0.1 2.0678944932 - -
5 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. 18.603 Quintal 0.8 14.8824 0.044 0.818532 - - 0.3 5.5809
6 R.C.C. Work (AR0410c) : R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc 46.8509829 Square Meter - - 0.05 2.342549145 0.05 2.342549145 - -
7 R.C.C. Work (AR0410e) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. Lintels Data for 7.8 sqm 12.913517 Square Meter - - 0.16025641025641 2.0694738782051 0.16025641025641 2.0694738782051 - -
8 R.C.C. Work (AR0410d) : Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm 40.9237715 Square Meter - - 0.6547619047619 26.795326577381 0.6547619047619 26.795326577381 - -
9 R.C.C. Work (AR0410a) : Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height 64.17274725 Square Meter - - 0.30555555555556 19.6083394375 0.30555555555556 19.6083394375 - -
10 Masonry Brick Work (AR0603bi) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (25cm x 12cm 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. 24.098623284 Cubic Meter 2.96 71.33192492064 - - 1.05 25.3035544482 0.35 8.4345181494
11 Plastering (AR1004) : 12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 95.968799 Square Meter 0.12 11.51625588 - - 0.14 13.43563186 - -
12 Plastering (AR1014) : 16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick work in inside 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. 168.618945 Square Meter 0.24 40.4685468 - - 0.16 26.9790312 - -
13 Iron Work (AR1704) : Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. 5.6175 Quintal 6.3976377952756 35.938730314961 1.9685039370079 11.058070866142 3.9370078740157 22.116141732283 3.4448818897638 19.351624015748
14 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 28.722296576 Cubic Meter 0.516 14.820705033216 - - - - - -
Total Qty 292.57349200409 157.97285564377 65.470647829148 83.600979320831
Rate Per Man Day 462 562 612 512
Total Amount 135168.95330589 88780.744871798 40068.036471439 42803.701412266
Total Labour Amount (in Rs.): 306821.43606139
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM044 BRM340 BRM028 BRM079 BRM060 BRM052 BRM162 BRM341 BRM104 BRM092 BRM094 BRM084 BRMMR0025 BRM005
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) Qty/unit (B) Total Qty (A*B)
1 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. 28.3132604 Cum 1 28.3132604 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
2 Concrete (AR0304) :.Cement concrete (1:4:8) with 4 cm. hard granite(Crusher Broken) metal - Cement concrete (1:4:8) 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. 14.2610484 Cum - - 0.96 13.690606464 1.72 24.529003248 0.48 6.845303232 - - - - - - - - - - - - - - - - - - - - - -
3 Masonry Stone Work (AR0717) :.Laterite stone masonry - Laterite stone masonry in cement mortar (1:6) in foundation and plinth cost conveyance, royalty, taxes of all materials, labor, required for the work, etc. complete and as per direction of the Engineer-in-charge. 13.9884992 Cum - - - - 0.572 8.0014215424 0.24 3.357239808 1 13.9884992 - - - - - - - - - - - - - - - - - - - -
4 R.C.C. Work (AR0404A) :.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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) 20.678944932 Cum - - - - 3.4733 71.824179432316 0.45 9.3055252194 - - 0.36 7.44442017552 0.54 11.16663026328 - - - - - - - - - - - - - - - -
5 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. 18.603 Qntl - - - - - - - - - - - - - - 0.8 14.8824 1.05 19.53315 - - - - - - - - - - - -
6 R.C.C. Work (AR0410c) :.R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc 46.8509829 Sqm - - - - - - - - - - - - - - - - - - 0.00267 0.125092124343 0.126 5.9032238454 - - - - - - - -
7 R.C.C. Work (AR0410e) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. Lintels Data for 7.8 sqm 12.913517 Sqm - - - - - - - - - - - - - - - - - - 0.0052948717948718 0.068375416935897 - - 0.26923076923077 3.4767161153846 - - - - - -
8 R.C.C. Work (AR0410d) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm 40.9237715 Sqm - - - - - - - - - - - - - - - - - - 0.0051904761904762 0.21241386159524 - - - - 0.55238095238095 22.60551187619 - - - -
9 R.C.C. Work (AR0410a) :.Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height 64.17274725 Sqm - - - - - - - - - - - - - - - - - - 0.0050222222222222 0.3222897973 - - - - 0.62222222222222 39.9297094 - - - -
10 Masonry Brick Work (AR0603bi) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (25cm x 12cm 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. 24.098623284 Cum - - - - 0.672 16.194274846848 0.28 6.74761451952 - - - - - - - - - - - - - - - - - - 1 24.098623284 350 8434.5181494
11 Plastering (AR1004) :.12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 95.968799 Sqm - - - - 0.0358 3.4356830042 0.015 1.439531985 - - - - - - - - - - - - - - - - - - - - - -
12 Plastering (AR1014) :.16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick work in inside 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. 168.618945 Sqm - - - - 0.043 7.250614635 0.018 3.03514101 - - - - - - - - - - - - - - - - - - - - - -
13 Iron Work(AR1704) :.Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. 5.6175 Qntl - - - - - - - - - - - - - - - - 1 5.6175 - - - - - - - - - - - -
14 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 28.722296576 Cum - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Total Qty 28.3132604 13.690606464 131.23517670876 30.73035577392 13.9884992 7.44442017552 11.16663026328 14.8824 25.15065 0.72817120017414 5.9032238454 3.4767161153846 62.53522127619 24.098623284 8434.5181494
Rate Per Unit 347.95 1271.26 572.212 352.89 1038.56 1676.01 1658.3 90 6598.192 58620.646 276.666 287.666 297.726 33 6.1539
Total Amount 9851.59895618 17404.320373425 75094.342934875 10844.435249059 14527.895729152 12476.922658373 18517.622965597 1339.416 165948.8176248 42685.866152803 1633.2213284114 1000.1330180482 18618.361289675 795.254568372 51905.181239593
Total Material Amount (in Rs.): 442643.39008836
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM044 BRM340 BRM028 BRM079 BRM060 BRM052 BRM341 BRM104 BRM092 BRM094 BRM084 BRM005
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 (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. 28.3132604 Cum 1 28.3132604 - - - - - - - - - - - - - - - - - - - - - - - -
2 Concrete (AR0304) :.Cement concrete (1:4:8) with 4 cm. hard granite(Crusher Broken) metal - Cement concrete (1:4:8) 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. 14.2610484 Cum - - 0.96 13.690606464 1.72 24.529003248 0.48 6.845303232 - - - - - - - - - - - - - - - - - -
3 Masonry Stone Work (AR0717) :.Laterite stone masonry - Laterite stone masonry in cement mortar (1:6) in foundation and plinth cost conveyance, royalty, taxes of all materials, labor, required for the work, etc. complete and as per direction of the Engineer-in-charge. 13.9884992 Cum - - - - 0.572 8.0014215424 0.24 3.357239808 1 13.9884992 - - - - - - - - - - - - - - - -
4 R.C.C. Work (AR0404A) :.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. complete and as per direction of Engineer-in charge. (excluding centring and shuttering) 20.678944932 Cum - - - - 3.4733 71.824179432316 0.45 9.3055252194 - - 0.36 7.44442017552 0.54 11.16663026328 - - - - - - - - - - - -
5 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. 18.603 Qntl - - - - - - - - - - - - - - 1.05 19.53315 - - - - - - - - - -
6 R.C.C. Work (AR0410c) :.R.C.C. foundation , plinth band and footings bases of columns mass concrete precast slabs etc - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. foundation, plinth band and footings bases of columns mass concrete precast slabs, etc 46.8509829 Sqm - - - - - - - - - - - - - - - - 0.00267 0.125092124343 0.000614 0.0287665035006 - - - - - -
7 R.C.C. Work (AR0410e) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. Lintels Data for 7.8 sqm 12.913517 Sqm - - - - - - - - - - - - - - - - 0.0052948717948718 0.068375416935897 - - 0.0035384615384615 0.045693983230769 - - - -
8 R.C.C. Work (AR0410d) :.Rigid and smooth centering and shuttering for R.C.C. works including false works and dismantling them after casting - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. beams, column, grider and bressmer, etc. Data for 4.2sqm 40.9237715 Sqm - - - - - - - - - - - - - - - - 0.0051904761904762 0.21241386159524 - - - - 0.0056666666666667 0.23190137183333 - -
9 R.C.C. Work (AR0410a) :.Centring & Shuttering for R.C.C. floor and roof slabs, landings,balconies, projecting sun shades and chajjas - Rigid and smooth centring and shuttering for R.C.C. works including false works and dismantling them after casting including cost of materials complete in ground floor R.C.C. floor and roof slabs, landings, balconies, projecting sun shades and chajjas up to 4.3m height 64.17274725 Sqm - - - - - - - - - - - - - - - - 0.0050222222222222 0.3222897973 - - - - 0.0076666666666667 0.49199106225 - -
10 Masonry Brick Work (AR0603bi) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure - Brickwork with Flyash Bricks of size (25cm x 12cm 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. 24.098623284 Cum - - - - 0.672 16.194274846848 0.28 6.74761451952 - - - - - - - - - - - - - - - - 350 8434.5181494
11 Plastering (AR1004) :.12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 95.968799 Sqm - - - - 0.0358 3.4356830042 0.015 1.439531985 - - - - - - - - - - - - - - - - - -
12 Plastering (AR1014) :.16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick work in inside 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. 168.618945 Sqm - - - - 0.043 7.250614635 0.018 3.03514101 - - - - - - - - - - - - - - - - - -
13 Iron Work(AR1704) :.Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. 5.6175 Qntl - - - - - - - - - - - - - - 1 5.6175 - - - - - - - - - -
14 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 28.722296576 Cum - - - - - - - - - - - - - - - - - - - - - - - - - -
Total Qty 28.3132604 13.690606464 131.23517670876 30.73035577392 13.9884992 7.44442017552 11.16663026328 25.15065 0.72817120017414 0.0287665035006 0.045693983230769 0.72389243408333 8434.5181494
Rate Per Unit 66.25 339.5 0 66.25 339.5 195.5 195.5 0 0 0 0 0 0.04025
Total Amount 1875.7535015 4647.960894528 0 2035.8860700222 4749.0954784 1455.3841443142 2183.0762164712 0 0 0 0 0 339.48935551335
Total Royalty Amount (in Rs.): 17286.645660749
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Display Citizen Board @ Rs. 2000 Rs. 2000
2 Contingency @ Rs. 8146 Rs. 8146
Total Addition Component Amount (in Rs.): 10146
DEDUCTION COMPONENT
Sl.No. Item Name Amount (in Rs.)
1 Contingency @ Rs. 8146 Rs. 8146
2 Royalty @ Rs. 8379.4549946802 Rs. 8379.4549946802
3 Additional Royalty @ Rs. 7650.2724168667 Rs. 7650.2724168667
4 EMF @ Rs. 418.97274973401 Rs. 418.97274973401
5 DMF @ Rs. 837.94549946802 Rs. 837.94549946802
6 Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 1049.37 Rs. 1049.37
7 Labour Cess @ Rs. 8146 Rs. 8146
Total Deduction Component Amount (in Rs.): 34628.015660749
Total Net Amount (in Rs.): 790168.45607219