| State: Odisha |
District: Puri |
Block: Krushnaprasad |
Gram Panchayat: Badajhada |
Work Code: OD/369/3542/120993/410172/00048228 (CONSTN OF RURAL HAT AT SIPIA)
Project Category: Building
| Financial Year: 2022-23 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Krushnaprasad |
Bill Status:
1st Bill
|
| Proposal Date: - |
Date of Commencement: 27-11-2025 |
| Date of Completion: - |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: Development of Rural Haat |
Project Sub-Category: Market Complex |
| Project Type: New Work |
Name of Executant: Jitendra Das |
Administrative Approval Details
Approval No.: OD/369/3542/120993/410172/00048228/AS
Technical Sanction Details
Technical Sanction No.: OD/369/3542/120993/410172/00048228/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 1000000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Earth Work (AR0101aa) : Earthwork in ordinary soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift - Earthwork in ordinary soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift including rought dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per direction of the Engineer-in-charge per 100 cum
|
Cum |
61.3518868 |
179.18208 |
10993.158688749 |
| 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 |
6.80629684 |
438.201832 |
2982.5317444238 |
| 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 |
6.10545604 |
6470.66801394 |
39506.379108545 |
| 4 |
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 |
10.417299180307 |
6595.877961592 |
68711.234082697 |
| 5 |
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 |
8.5047015788928 |
6982.4403360603 |
59383.571350617 |
| 6 |
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 |
2.59895554752 |
15038.19372338 |
39083.597002059 |
| 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 |
3.4688136067264 |
7739.262461202 |
26846.058931444 |
| 8 |
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 |
11.99 |
7951.0234545 |
95332.771219455 |
Total Amount (in Rs.): 342839.30212799
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 (AR0101aa) : Earthwork in ordinary soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift - Earthwork in ordinary soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift including rought dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per direction of the Engineer-in-charge per 100 cum
|
61.3518868 |
Cubic Meter |
0.384 |
23.5591245312 |
- |
- |
- |
- |
- |
- |
| 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.
|
6.80629684 |
Cubic Meter |
0.1236 |
0.841258289424 |
- |
- |
- |
- |
- |
- |
| 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.
|
6.10545604 |
Cubic Meter |
3.9 |
23.811278556 |
- |
- |
0.18 |
1.0989820872 |
- |
- |
| 4 |
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.
|
10.417299180307 |
Cubic Meter |
1.21 |
12.604932008171 |
1.41 |
14.688391844233 |
1.05 |
10.938164139322 |
2.295 |
23.907701618805 |
| 5 |
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.)
|
8.5047015788928 |
Cubic Meter |
1.3333 |
11.339318615138 |
0.1323 |
1.1251720188875 |
0.175 |
1.4883227763062 |
- |
- |
| 6 |
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)
|
2.59895554752 |
Cubic Meter |
1.3333 |
3.4651874315084 |
5.29605 |
13.764198527443 |
5.33875 |
13.875173929322 |
- |
- |
| 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)
|
3.4688136067264 |
Cubic Meter |
1.3333 |
4.6249691818483 |
0.3073 |
1.065966421347 |
0.35 |
1.2140847623542 |
- |
- |
| 8 |
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.
|
11.99 |
Quintal |
0.8 |
9.592 |
0.044 |
0.52756 |
- |
- |
0.3 |
3.597 |
| Total Qty |
89.83806861329 |
28.614727694505 |
27.504701618805 |
31.171288811911 |
| Rate Per Man Day |
462 |
562 |
612 |
512 |
| Total Amount |
41505.18769934 |
16081.476964312 |
16832.877390708 |
15959.699871698 |
Total Labour Amount (in Rs.): 90379.241926059
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM079 |
BRM060 |
BRM052 |
BRM104 |
BRM092 |
BRM084 |
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) |
| 1 |
Earth Work (AR0101aa) :.Earthwork in ordinary soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift - Earthwork in ordinary soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift including rought dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per direction of the Engineer-in-charge per 100 cum |
61.3518868 |
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. |
6.80629684 |
Cum |
1 |
6.80629684 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
6.10545604 |
Cum |
- |
- |
2.29 |
13.9814943316 |
0.48 |
2.9306188992 |
0.96 |
5.8612377984 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
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. |
10.417299180307 |
Cum |
- |
- |
0.572 |
5.9586951311356 |
0.24 |
2.5001518032737 |
- |
- |
1 |
10.417299180307 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
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.) |
8.5047015788928 |
Cum |
- |
- |
3.4733 |
29.539379993968 |
0.45 |
3.8271157105018 |
- |
- |
- |
- |
0.36 |
3.0616925684014 |
0.54 |
4.5925388526021 |
0.004005 |
0.034061329823466 |
0.189 |
1.6073885984107 |
- |
- |
- |
- |
- |
- |
| 6 |
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) |
2.59895554752 |
Cum |
- |
- |
3.4733 |
9.0269523032012 |
0.45 |
1.169529996384 |
- |
- |
- |
- |
0.36 |
0.9356239971072 |
0.54 |
1.4034359956608 |
0.041529 |
0.10793202493296 |
- |
- |
4.4196 |
11.486343937819 |
- |
- |
- |
- |
| 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) |
3.4688136067264 |
Cum |
- |
- |
3.4733 |
12.048230300243 |
0.45 |
1.5609661230269 |
- |
- |
- |
- |
0.36 |
1.2487728984215 |
0.54 |
1.8731593476323 |
0.01335 |
0.046308661649797 |
0.63 |
2.1853525722376 |
- |
- |
- |
- |
- |
- |
| 8 |
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. |
11.99 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.8 |
9.592 |
1.05 |
12.5895 |
| Total Qty |
6.80629684 |
70.554752060148 |
11.988382532386 |
5.8612377984 |
10.417299180307 |
5.2460894639301 |
7.8691341958952 |
0.18830201640622 |
3.7927411706484 |
11.486343937819 |
9.592 |
12.5895 |
| Rate Per Unit |
336.51 |
595.407 |
1258.91 |
2030.91 |
2348.41 |
2464.58 |
2428.2 |
58573.086 |
229.106 |
250.166 |
90.1 |
5834.687 |
| Total Amount |
2290.3869496284 |
42008.793259877 |
15092.294653846 |
11903.646457149 |
24464.089568025 |
12929.407171013 |
19107.831654473 |
11029.430200935 |
868.93975864257 |
2873.4927175485 |
864.2392 |
73455.7919865 |
Total Material Amount (in Rs.): 216888.34357764
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM029 |
BRM340 |
BRM028 |
BRM044 |
BRM079 |
BRM060 |
BRM052 |
BRM104 |
BRM092 |
BRM084 |
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) |
| 1 |
Earth Work (AR0101aa) :.Earthwork in ordinary soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift - Earthwork in ordinary soil in foundation and plinth within 50m, initial lead and 1.5m, initial lift including rought dressing and breaking clods to maximum 5cm to 7cm and laying in layers not exceeding 0.3m in depth and as per direction of the Engineer-in-charge per 100 cum |
61.3518868 |
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. |
6.80629684 |
Cum |
1 |
6.80629684 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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. |
6.10545604 |
Cum |
- |
- |
2.29 |
13.9814943316 |
0.48 |
2.9306188992 |
0.96 |
5.8612377984 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
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. |
10.417299180307 |
Cum |
- |
- |
0.572 |
5.9586951311356 |
0.24 |
2.5001518032737 |
- |
- |
1 |
10.417299180307 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 5 |
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.) |
8.5047015788928 |
Cum |
- |
- |
3.4733 |
29.539379993968 |
0.45 |
3.8271157105018 |
- |
- |
- |
- |
0.36 |
3.0616925684014 |
0.54 |
4.5925388526021 |
0.004005 |
0.034061329823466 |
0.000921 |
0.0078328301541603 |
- |
- |
- |
- |
| 6 |
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) |
2.59895554752 |
Cum |
- |
- |
3.4733 |
9.0269523032012 |
0.45 |
1.169529996384 |
- |
- |
- |
- |
0.36 |
0.9356239971072 |
0.54 |
1.4034359956608 |
0.041529 |
0.10793202493296 |
- |
- |
0.045339 |
0.11783404556901 |
- |
- |
| 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) |
3.4688136067264 |
Cum |
- |
- |
3.4733 |
12.048230300243 |
0.45 |
1.5609661230269 |
- |
- |
- |
- |
0.36 |
1.2487728984215 |
0.54 |
1.8731593476323 |
0.01335 |
0.046308661649797 |
0.00307 |
0.01064925777265 |
- |
- |
- |
- |
| 8 |
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. |
11.99 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.05 |
12.5895 |
| Total Qty |
6.80629684 |
70.554752060148 |
11.988382532386 |
5.8612377984 |
10.417299180307 |
5.2460894639301 |
7.8691341958952 |
0.18830201640622 |
0.01848208792681 |
0.11783404556901 |
12.5895 |
| Rate Per Unit |
40.25 |
0 |
144.25 |
293.5 |
170.5 |
293.5 |
293.5 |
0 |
0 |
0 |
0 |
| Total Amount |
273.95344781 |
0 |
1729.3241802967 |
1720.2732938304 |
1776.1495102423 |
1539.7272576635 |
2309.5908864952 |
0 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 9349.0185763382
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 3428 |
Total Addition Component Amount (in Rs.): 3428
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 3463 |
| 2 |
Royalty @
Rs. 4479.0026610427
|
Rs. 4479 |
| 3 |
Additional Royalty @
Rs. 4198.1655161391
|
Rs. 4198 |
| 4 |
EMF @
Rs. 223.95013305214
|
Rs. 224 |
| 5 |
DMF @
Rs. 447.90026610427
|
Rs. 448 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.92) @ 564.48
|
Rs. 564.48 |
| 7 |
Labour Cess @
1%
|
Rs. 3463 |
Total Deduction Component Amount (in Rs.): 16839.48
Total Net Amount (in Rs.): 329427.82212799
