| State: Odisha |
District: Jajpur |
Block: Rasulpur |
Gram Panchayat: Brahmabarada |
Work Code: OD/356/3402/118469/401372/00064757 (Improvement of Brahmabarada Degree College)
Project Category: Building
| Financial Year: 2023-24 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Rasulpur |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 02-12-2025 |
| Date of Completion: 12-12-2025 |
Scheme Name: Chief Minister Special Assistant |
| Scheme Component Name: Chief Minister Special Assistance (CM-SA) |
Project Sub-Category: Secondary School |
| Project Type: Upgradation or Improvement |
Name of Executant: Bandana Tanty |
Administrative Approval Details
Approval No.: OD/356/3402/118469/401372/00064757/AS
Technical Sanction Details
Technical Sanction No.: OD/356/3402/118469/401372/00064757/TS
Fund Sanction No.: 339
Fund Sanction Amount (in Rs.): 769125
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
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 |
42.12 |
518.84606791032 |
21853.796380383 |
| 2 |
Other Building Items. (AR1911) : Stainless steel of 304 grade in hand railing using 50mm dia of 2mm - Supplying, fitting and fixing of Stainless steel of 304 grade in hand railing using 50mm dia of 2mm thick circular pipe with Balustrade of size 32mm x 32mm x 2mm @ 0.90mtr. C/C and stainless square pipe bracing of size 32mm x 32mm x 2mm in 3 rows in staircase as per approved design and specification, buffing, polishing etc with cost,conveyance, taxes of all materials, labour,T&P etc. required for the complete in all respect. and as per direction of Engineer in Charge
|
Rmt |
40.2 |
3129.0244276074 |
125786.78198982 |
| 3 |
Flooring (AR0817al) : Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Granite Tiles Above 0.10 Sqm Above 0.10 Sqm & up to 0.4 sqm (10mm. thick) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Granite tiles including rubbing and polishing complete including cost of precast tiles.
|
Sqm |
101.255 |
2224.855728136 |
225277.76675241 |
| 4 |
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 |
10.3295 |
4958.786040288 |
51221.780403155 |
| 5 |
Plastering (AR1014i) : 16mm thick cement Plaster in CM (1:6) over brick work in outside (outside) - 16mm thick cement Plaster in CM (1:6) over brick 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 |
471.51 |
244.341858522 |
115209.62971171 |
| 6 |
Plastering (AR1027) : 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge.
|
Sqm |
73.776 |
189.0801132088 |
13949.574432092 |
| 7 |
Other Building Items. (AR1902) : cement based wall putty (water based) - Finishing surface of walls with cement based wall putty (water based) of approved make and finished smooth and even surface to receive painting including cost of scaffolding staging charges with cost of all materials taxes,labour,T&P,etc.complete. and as per the direction of Engineer in Charge.
|
Sqm |
180.414 |
79.21834 |
14292.09759276 |
| 8 |
Painting (AR0918cb) : Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside)
|
Sqm |
1145.931 |
160.17640605073 |
183551.10916212 |
Total Amount (in Rs.): 751142.53642445
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Highly-Skilled
|
Semi-Skilled
|
Skilled
|
| Rs. 462 |
Rs. 612 |
Rs. 512 |
Rs. 562 |
| 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 |
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
|
42.12 |
Square Meter |
0.21505376344086 |
9.058064516129 |
- |
- |
- |
- |
0.16129032258065 |
6.7935483870968 |
| 2 |
Other Building Items. (AR1911) : Stainless steel of 304 grade in hand railing using 50mm dia of 2mm - Supplying, fitting and fixing of Stainless steel of 304 grade in hand railing using 50mm dia of 2mm thick circular pipe with Balustrade of size 32mm x 32mm x 2mm @ 0.90mtr. C/C and stainless square pipe bracing of size 32mm x 32mm x 2mm in 3 rows in staircase as per approved design and specification, buffing, polishing etc with cost,conveyance, taxes of all materials, labour,T&P etc. required for the complete in all respect. and as per direction of Engineer in Charge
|
40.2 |
Meter |
- |
- |
0.27300613496933 |
10.974846625767 |
- |
- |
0.27300613496933 |
10.974846625767 |
| 3 |
Flooring (AR0817al) : Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Granite Tiles Above 0.10 Sqm Above 0.10 Sqm & up to 0.4 sqm (10mm. thick) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Granite tiles including rubbing and polishing complete including cost of precast tiles.
|
101.255 |
Square Meter |
0.325 |
32.907875 |
0.76 |
76.9538 |
- |
- |
0.325 |
32.907875 |
| 4 |
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.
|
10.3295 |
Cubic Meter |
2.96 |
30.57532 |
- |
- |
1.05 |
10.845975 |
0.35 |
3.615325 |
| 5 |
Plastering (AR1014i) : 16mm thick cement Plaster in CM (1:6) over brick work in outside (outside) - 16mm thick cement Plaster in CM (1:6) over brick 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.
|
471.51 |
Square Meter |
0.24 |
113.1624 |
- |
- |
0.16 |
75.4416 |
- |
- |
| 6 |
Plastering (AR1027) : 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge.
|
73.776 |
Square Meter |
0.17 |
12.54192 |
- |
- |
0.14 |
10.32864 |
- |
- |
| 7 |
Other Building Items. (AR1902) : cement based wall putty (water based) - Finishing surface of walls with cement based wall putty (water based) of approved make and finished smooth and even surface to receive painting including cost of scaffolding staging charges with cost of all materials taxes,labour,T&P,etc.complete. and as per the direction of Engineer in Charge.
|
180.414 |
Square Meter |
0.057 |
10.283598 |
- |
- |
0.05 |
9.0207 |
- |
- |
| 8 |
Painting (AR0918cb) : Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside)
|
1145.931 |
Square Meter |
0.11776344086022 |
134.94877754839 |
- |
- |
- |
- |
0.10776344086022 |
123.48946754839 |
| Total Qty |
343.47795506452 |
177.78106256125 |
87.928646625767 |
105.636915 |
| Rate Per Man Day |
462 |
612 |
512 |
562 |
| Total Amount |
158686.81523981 |
108802.01028749 |
45019.467072393 |
59367.94623 |
Total Labour Amount (in Rs.): 371876.23882968
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM149 |
BRMMR0024 |
BRMMR0023 |
BRMMR0022 |
BRMMR0021 |
BRMMR0020 |
BRM124 |
BRMMR0027 |
CON026 |
BRM340 |
BRM028 |
BRMMR0025 |
BRM005 |
BRMMR0038 |
BRM255 |
BRM253 |
| 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) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
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 |
42.12 |
Sqm |
1 |
42.12 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Other Building Items. (AR1911) :.Stainless steel of 304 grade in hand railing using 50mm dia of 2mm - Supplying, fitting and fixing of Stainless steel of 304 grade in hand railing using 50mm dia of 2mm thick circular pipe with Balustrade of size 32mm x 32mm x 2mm @ 0.90mtr. C/C and stainless square pipe bracing of size 32mm x 32mm x 2mm in 3 rows in staircase as per approved design and specification, buffing, polishing etc with cost,conveyance, taxes of all materials, labour,T&P etc. required for the complete in all respect. and as per direction of Engineer in Charge |
40.2 |
Rmt |
- |
- |
0.30674846625767 |
12.331288343558 |
10.478527607362 |
421.23680981595 |
5.101226993865 |
205.06932515337 |
1.8773006134969 |
75.467484662577 |
3.5 |
140.7 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Flooring (AR0817al) :.Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Granite Tiles Above 0.10 Sqm Above 0.10 Sqm & up to 0.4 sqm (10mm. thick) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Granite tiles including rubbing and polishing complete including cost of precast tiles. |
101.255 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1 |
101.255 |
1 |
101.255 |
0.1375 |
13.9225625 |
0.1375 |
13.9225625 |
0.015 |
1.518825 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 4 |
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. |
10.3295 |
Cum |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.672 |
6.941424 |
0.28 |
2.89226 |
1 |
10.3295 |
350 |
3615.325 |
- |
- |
- |
- |
- |
- |
| 5 |
Plastering (AR1014i) :.16mm thick cement Plaster in CM (1:6) over brick work in outside (outside) - 16mm thick cement Plaster in CM (1:6) over brick 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. |
471.51 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.043 |
20.27493 |
0.018 |
8.48718 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 6 |
Plastering (AR1027) :.6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. |
73.776 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.0372 |
2.7444672 |
0.0075 |
0.55332 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 7 |
Other Building Items. (AR1902) :.cement based wall putty (water based) - Finishing surface of walls with cement based wall putty (water based) of approved make and finished smooth and even surface to receive painting including cost of scaffolding staging charges with cost of all materials taxes,labour,T&P,etc.complete. and as per the direction of Engineer in Charge. |
180.414 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.8 |
144.3312 |
- |
- |
- |
- |
| 8 |
Painting(AR0918cb) :.Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) |
1145.931 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
143.241375 |
0.090322580645161 |
103.50344516129 |
| Total Qty |
42.12 |
12.331288343558 |
421.23680981595 |
205.06932515337 |
75.467484662577 |
140.7 |
101.255 |
101.255 |
13.9225625 |
43.8833837 |
13.451585 |
10.3295 |
3615.325 |
144.3312 |
143.241375 |
103.50344516129 |
| Rate Per Unit |
315.644462 |
178.42 |
10 |
256.62 |
256.62 |
240.24 |
1337.6711111 |
8.5 |
0 |
568.667 |
417.99 |
33 |
5.8946 |
30 |
193.24787 |
155.84787 |
| Total Amount |
13294.94473944 |
2200.1484662577 |
4212.3680981595 |
52624.890220859 |
19366.46591411 |
33801.768 |
135445.88835443 |
860.6675 |
0 |
24955.032158528 |
5622.62801415 |
340.8735 |
21310.894745 |
4329.936 |
27681.090614621 |
16130.791466049 |
Total Material Amount (in Rs.): 362178.38779161
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM149 |
BRM124 |
BRM340 |
BRM028 |
BRM005 |
BRM255 |
BRM253 |
| 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 |
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 |
42.12 |
Sqm |
1 |
42.12 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 2 |
Other Building Items. (AR1911) :.Stainless steel of 304 grade in hand railing using 50mm dia of 2mm - Supplying, fitting and fixing of Stainless steel of 304 grade in hand railing using 50mm dia of 2mm thick circular pipe with Balustrade of size 32mm x 32mm x 2mm @ 0.90mtr. C/C and stainless square pipe bracing of size 32mm x 32mm x 2mm in 3 rows in staircase as per approved design and specification, buffing, polishing etc with cost,conveyance, taxes of all materials, labour,T&P etc. required for the complete in all respect. and as per direction of Engineer in Charge |
40.2 |
Rmt |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Flooring (AR0817al) :.Fixing ceramic Tiles (30cmx30cm / 40cmx40cm special plain/printed series ceramic floor tiles of premium grade having thickness 7mm to 8mm confirming to IS 13755) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) - Fixing Granite Tiles Above 0.10 Sqm Above 0.10 Sqm & up to 0.4 sqm (10mm. thick) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Granite tiles including rubbing and polishing complete including cost of precast tiles. |
101.255 |
Sqm |
- |
- |
1 |
101.255 |
0.1375 |
13.9225625 |
0.015 |
1.518825 |
- |
- |
- |
- |
- |
- |
| 4 |
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. |
10.3295 |
Cum |
- |
- |
- |
- |
0.672 |
6.941424 |
0.28 |
2.89226 |
350 |
3615.325 |
- |
- |
- |
- |
| 5 |
Plastering (AR1014i) :.16mm thick cement Plaster in CM (1:6) over brick work in outside (outside) - 16mm thick cement Plaster in CM (1:6) over brick 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. |
471.51 |
Sqm |
- |
- |
- |
- |
0.043 |
20.27493 |
0.018 |
8.48718 |
- |
- |
- |
- |
- |
- |
| 6 |
Plastering (AR1027) :.6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces including chipping (Inside) - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. |
73.776 |
Sqm |
- |
- |
- |
- |
0.0372 |
2.7444672 |
0.0075 |
0.55332 |
- |
- |
- |
- |
- |
- |
| 7 |
Other Building Items. (AR1902) :.cement based wall putty (water based) - Finishing surface of walls with cement based wall putty (water based) of approved make and finished smooth and even surface to receive painting including cost of scaffolding staging charges with cost of all materials taxes,labour,T&P,etc.complete. and as per the direction of Engineer in Charge. |
180.414 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 8 |
Painting(AR0918cb) :.Finishing wall two coats with weather coat with one coat waterbound Primer - Finishing wall two coats with weather coat with one coat waterbound Primer including all costs of labour, Paint, Primer, Brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) |
1145.931 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.125 |
143.241375 |
0.090322580645161 |
103.50344516129 |
| Total Qty |
42.12 |
101.255 |
43.8833837 |
13.451585 |
3615.325 |
143.241375 |
103.50344516129 |
| Rate Per Unit |
0 |
16.45 |
0 |
274.25 |
0 |
0 |
0 |
| Total Amount |
0 |
1665.64475 |
0 |
3689.09718625 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 5354.74193625
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1500
|
Rs. 1500 |
| 2 |
Any Other Lumpsum @
Rs. 8971
|
Rs. 8971 |
| 3 |
Contingency @
1%
|
Rs. 7511.4253642445 |
Total Addition Component Amount (in Rs.): 17982.425364245
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
Rs. 7511.42
|
Rs. 7511.42 |
| 2 |
Royalty @
Rs. 1919.1922141304
|
Rs. 1919.1922141304 |
| 3 |
Additional Royalty @
Rs. 3147.67089
|
Rs. 3147.67089 |
| 4 |
EMF @
Rs. 95.959610706522
|
Rs. 95.959610706522 |
| 5 |
DMF @
Rs. 191.91922141304
|
Rs. 191.91922141304 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 351.105
|
Rs. 351.105 |
| 7 |
Labour Cess @
1%
|
Rs. 7691.2496178869 |
Total Deduction Component Amount (in Rs.): 20908.516554137
Total Net Amount (in Rs.): 748216.44523455
