Final Dpr

State: Odisha District: Koraput Block: Semiliguda Gram Panchayat: Pakjhola
Work Code: OD/363/3479/119920/429964/00044620 (Construction of Community Centre near Radhakrushna Mandir at Sunabeda)
Project Category: Building
Financial Year: 2023-24 Execution Level: ps
Executing Agency: Panchayat Samiti, Semiliguda Bill Status: Final Bill
Proposal Date: 12-01-2024 Date of Commencement: 06-08-2025
Date of Completion: 10-09-2025 Scheme Name: Chief Minister Special Assistant
Scheme Component Name: Special Problem Fund (SPF) 16 th Phase Project Sub-Category: Community Centre
Project Type: New Work Name of Executant: SMT PREETIMAYEE PANIGRAHI
Administrative Approval Details
Approval No.: OD/363/3479/119920/429964/00044620/AS
Technical Sanction Details
Technical Sanction No.: OD/363/3479/119920/429964/00044620/TS
Fund Sanction No.: 471
Fund Sanction Amount (in Rs.): 700000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 Painting (AR0901a) : Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. Sqm 110.6276 70.08994432871 7753.8823252188
2 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 38.6136 240.77592 9297.225064512
3 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 31.70664 520.809732 16513.12668102
4 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 28.90032 5644.53340536 163128.82166559
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 3.3 8952.0830658 29541.87411714
6 Painting (AR0922) : Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) Sqm 110.6276 78.8252783 8720.2513576611
7 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 9.22299 5954.8381947272 54921.413121587
8 Concrete (AR0307) : Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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 as per specificaion and direction of Engineer-in charge. Cum 10.204425 7216.66526332 73641.919429654
9 Masonry Brick Work (AR0603di) : C.B. Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:4) in superstructure - Brickwork with C.B. 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 8.70366 5082.9621075 44240.373976563
10 Masonry Stone Work (AR0703) : Random rubble H.G. stone of masonry. - Random rubble H.G. stone of size not less than 0.0025 cum stacked masonry in cement mortar (1:6) in foundation and plinth including watering, curing for seven days 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 23.7357 4301.6892040584 102103.60444077
11 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 51.5385 253.615010912 13070.937239888
12 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 43.3925 177.7748477272 7714.0950800025
13 Roofing (AR1132) : Supplying, feeting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge Sqm 192.4718 521.52718361032 100379.27577841
Total Amount (in Rs.): 631026.80027802
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Highly-Skilled Un-Skilled Skilled Semi-Skilled
Rs. 612 Rs. 462 Rs. 562 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 Painting (AR0901a) : Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 110.6276 Square Meter 0.053763440860215 5.9477204301075 - - - - 0.053763440860215 5.9477204301075
2 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 38.6136 Cubic Meter 0.516 19.9246176 - - - - - -
3 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. 31.70664 Cubic Meter 0.1236 3.918940704 - - - - - -
4 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. 28.90032 Cubic Meter 3.9 112.711248 - - 0.18 5.2020576 - -
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. 3.3 Quintal 0.8 2.64 0.044 0.1452 - - 0.3 0.99
6 Painting (AR0922) : Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 110.6276 Square Meter 0.062 6.8589112 - - - - 0.052 5.7526352
7 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) 9.22299 Cubic Meter 1.3333 12.297012567 0.0573 0.528477327 0.1 0.922299 - -
8 Concrete (AR0307) : Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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 as per specificaion and direction of Engineer-in charge. 10.204425 Cubic Meter 4.6 46.940355 - - 0.68 6.939009 - -
9 Masonry Brick Work (AR0603di) : C.B. Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:4) in superstructure - Brickwork with C.B. 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. 8.70366 Cubic Meter 2.96 25.7628336 - - 1.05 9.138843 0.35 3.046281
10 Masonry Stone Work (AR0703) : Random rubble H.G. stone of masonry. - Random rubble H.G. stone of size not less than 0.0025 cum stacked masonry in cement mortar (1:6) in foundation and plinth including watering, curing for seven days 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. 23.7357 Cubic Meter 3.17 75.242169 - - 1.41 33.467337 0.35 8.307495
11 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. 51.5385 Square Meter 0.24 12.36924 - - 0.16 8.24616 - -
12 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. 43.3925 Square Meter 0.12 5.2071 - - 0.14 6.07495 - -
13 Roofing (AR1132) : Supplying, feeting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge 192.4718 Square Meter 0.21505376344086 41.391784946237 - - - - 0.16129032258065 31.043838709677
Total Qty 55.087970339785 371.21193304734 69.9906556 0.673677327
Rate Per Man Day 612 462 562 512
Total Amount 33713.837847948 171499.91306787 39334.7484472 344.922791424
Total Labour Amount (in Rs.): 244893.42215445
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM138 BRM029 BRM340 BRM028 BRM044 BRM162 BRM341 BRM142 BRM060 BRM052 BRM056 BRMMR0025 BRM001 BRM034 BRM149
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 Painting(AR0901a) :.Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 110.6276 Sqm 0.075 8.29707 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
2 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 38.6136 Cum - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
3 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. 31.70664 Cum - - 1 31.70664 - - - - - - - - - - - - - - - - - - - - - - - - - -
4 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. 28.90032 Cum - - - - 2.29 66.1817328 0.48 13.8721536 0.96 27.7443072 - - - - - - - - - - - - - - - - - - - -
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. 3.3 Qntl - - - - - - - - - - 0.8 2.64 1.05 3.465 - - - - - - - - - - - - - - - -
6 Painting(AR0922) :.Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 110.6276 Sqm - - - - - - - - - - - - - - 0.25 27.6569 - - - - - - - - - - - - - -
7 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) 9.22299 Cum - - - - 3.4733 32.034211167 0.45 4.1503455 - - - - - - - - 0.36 3.3202764 0.54 4.9804146 - - - - - - - - - -
8 Concrete (AR0307) :.Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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 as per specificaion and direction of Engineer-in charge. 10.204425 Cum - - - - 3.23 32.96029275 0.45 4.59199125 - - - - - - - - - - - - 0.9 9.1839825 - - - - - - - -
9 Masonry Brick Work (AR0603di) :.C.B. Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:4) in superstructure - Brickwork with C.B. 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. 8.70366 Cum - - - - 1 8.70366 0.28 2.4370248 - - - - - - - - - - - - - - 1 8.70366 350 3046.281 - - - -
10 Masonry Stone Work (AR0703) :.Random rubble H.G. stone of masonry. - Random rubble H.G. stone of size not less than 0.0025 cum stacked masonry in cement mortar (1:6) in foundation and plinth including watering, curing for seven days 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. 23.7357 Cum - - - - 0.8151 19.34696907 0.34 8.070138 - - - - - - - - - - - - - - - - - - 1 23.7357 - -
11 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. 51.5385 Sqm - - - - 0.043 2.2161555 0.018 0.927693 - - - - - - - - - - - - - - - - - - - - - -
12 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. 43.3925 Sqm - - - - 0.0358 1.5534515 0.015 0.6508875 - - - - - - - - - - - - - - - - - - - - - -
13 Roofing (AR1132) :.Supplying, feeting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge 192.4718 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - 1 192.4718
Total Qty 8.29707 31.70664 162.996472787 34.70023365 27.7443072 2.64 3.465 27.6569 3.3202764 4.9804146 9.1839825 8.70366 3046.281 23.7357 192.4718
Rate Per Unit 155.38732 413.05 599.112 937.77 1336.36 90.1 6635.552 70.30732 1759.78 1723.4 1737.73 33 5.080905 633.07 318.299032
Total Amount 1289.2594711524 13096.427652 97653.142804365 32540.83810996 37076.382369792 237.864 22992.18768 1944.482518508 5842.956003192 8583.24652164 15959.281909725 287.22078 15477.864364305 15026.359599 61263.587627298
Total Material Amount (in Rs.): 329271.10141094
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM138 BRM029 BRM340 BRM028 BRM044 BRM341 BRM142 BRM060 BRM052 BRM056 BRM001 BRM034 BRM149
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 Painting(AR0901a) :.Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 110.6276 Sqm 0.075 8.29707 - - - - - - - - - - - - - - - - - - - - - - - -
2 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 38.6136 Cum - - - - - - - - - - - - - - - - - - - - - - - - - -
3 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. 31.70664 Cum - - 1 31.70664 - - - - - - - - - - - - - - - - - - - - - -
4 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. 28.90032 Cum - - - - 2.29 66.1817328 0.48 13.8721536 0.96 27.7443072 - - - - - - - - - - - - - - - -
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. 3.3 Qntl - - - - - - - - - - 1.05 3.465 - - - - - - - - - - - - - -
6 Painting(AR0922) :.Finishing wall two coats with distemper of approved shades on new work (Inside) - Finishing wall two coats with distemper of approved shades on new work to give an even shade including all costs of labor, Paint and Brushes required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 110.6276 Sqm - - - - - - - - - - - - 0.25 27.6569 - - - - - - - - - - - -
7 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) 9.22299 Cum - - - - 3.4733 32.034211167 0.45 4.1503455 - - - - - - 0.36 3.3202764 0.54 4.9804146 - - - - - - - -
8 Concrete (AR0307) :.Cement concrete (1:2:4)with 12mm size hard broken granite chips per 1cum - Cement concrete work with (1:2:4) using 12mm size hard granite(crusher broken) 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 as per specificaion and direction of Engineer-in charge. 10.204425 Cum - - - - 3.23 32.96029275 0.45 4.59199125 - - - - - - - - - - 0.9 9.1839825 - - - - - -
9 Masonry Brick Work (AR0603di) :.C.B. Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:4) in superstructure - Brickwork with C.B. 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. 8.70366 Cum - - - - 1 8.70366 0.28 2.4370248 - - - - - - - - - - - - 350 3046.281 - - - -
10 Masonry Stone Work (AR0703) :.Random rubble H.G. stone of masonry. - Random rubble H.G. stone of size not less than 0.0025 cum stacked masonry in cement mortar (1:6) in foundation and plinth including watering, curing for seven days 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. 23.7357 Cum - - - - 0.8151 19.34696907 0.34 8.070138 - - - - - - - - - - - - - - 1 23.7357 - -
11 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. 51.5385 Sqm - - - - 0.043 2.2161555 0.018 0.927693 - - - - - - - - - - - - - - - - - -
12 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. 43.3925 Sqm - - - - 0.0358 1.5534515 0.015 0.6508875 - - - - - - - - - - - - - - - - - -
13 Roofing (AR1132) :.Supplying, feeting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties - Supplying, fitting & fixing of G.C.I. Sheet (0.30mm thick) in roof drilling hole in wind ties including fixing of ridges valleys wind ties etc. including cost of fitting, Labour and material etc. complete as per direction of Engineer-in-Charge 192.4718 Sqm - - - - - - - - - - - - - - - - - - - - - - - - 1 192.4718
Total Qty 8.29707 31.70664 162.996472787 34.70023365 27.7443072 3.465 27.6569 3.3202764 4.9804146 9.1839825 3046.281 23.7357 192.4718
Rate Per Unit 0 45.5 0 45.5 202.5 0 0 202.5 202.5 202.5 0.0455 202.5 0
Total Amount 0 1442.65212 0 1578.860631075 5618.222208 0 0 672.355971 1008.5339565 1859.75645625 138.6057855 4806.47925 0
Total Royalty Amount (in Rs.): 17125.466378325
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Display Citizen Board @ Rs. 3000 Rs. 3000
2 Any Other Lumpsum @ Rs. 59662 Rs. 59662
3 Contingency @ 1% Rs. 6310.2680027802
Total Addition Component Amount (in Rs.): 68972.26800278
DEDUCTION COMPONENT
Sl.No. Item Name Amount (in Rs.)
1 Contingency @ Rs. 6310 Rs. 6310
2 Royalty @ Rs. 11396.26890375 Rs. 11396.26890375
3 Additional Royalty @ Rs. 4019.7571390125 Rs. 4019.7571390125
4 EMF @ Rs. 569.8134451875 Rs. 569.8134451875
5 DMF @ Rs. 1139.626890375 Rs. 1139.626890375
6 Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 1301.85 Rs. 1301.85
7 Labour Cess @ Rs. 7000 Rs. 7000
8 Any Other Lumpsum Bill @ Rs. 7000 Rs. 7000
Total Deduction Component Amount (in Rs.): 38737.316378325
Total Net Amount (in Rs.): 661261.75190247