Final Dpr

State: Odisha District: Bhadrak Block: Tihidi Gram Panchayat: Bhatapada
Work Code: OD/348/3328/116753/395128/00071581 (CONSTRUCTION OF RURAL HAAT IN MAUZA MIRZAPUR NEAR KHANKI HAAT AREA)
Project Category: Other Infrastructure
Financial Year: 2022-23 Execution Level: ps
Executing Agency: Panchayat Samiti, Tihidi Bill Status: 1st Bill
Proposal Date: - Date of Commencement: 24-12-2025
Date of Completion: - Scheme Name: 5th SFC Grant in Aid
Scheme Component Name: Development of Rural Haat Project Sub-Category: Rural Haat
Project Type: Repair and Maintenance Name of Executant: PEO BHATAPADA GP
Administrative Approval Details
Approval No.: OD/348/3328/116753/395128/00071581/AS
Technical Sanction Details
Technical Sanction No.: OD/348/3328/116753/395128/00071581/TS
Fund Sanction No.: 33620
Fund Sanction Amount (in Rs.): 1000000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 Pile Foundation (AR1501be) : Single under reamed pile foundation 300 mm dia and 5.0 metre long with RCC M20 using 12mm size black hard granite (Crusher broken) stone chips - Single under reamed pile foundation 300 mm dia and 5.0 metre long with RCC M-20 using 12mm size black hard granite (Crusher broken) stone chips including cost of boring but excluding cost of M.S./Tor steel and labour charges for cutting, bending and binding of steel including cost, convenience, royalty,taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. (300mm dia and 5.0 meter long) Nos 16 4803.30201671 76852.83226736
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 3.6518 240.77592 879.265504656
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 27.887275 1060.099232 29563.278810073
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 7.11365 6224.03612606 44275.614588147
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 3.456 6748.3291729927 23322.225621863
6 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 4.62375 7505.1512981344 34701.943314749
7 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 4.7325 14804.082560313 70060.320716681
8 R.C.C. Work (AR0404Ag) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) Cum 8.22046875 13050.213577383 107278.8728937
9 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 24.88 8413.975185 209339.7026028
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 19.6 5298.281473208 103846.31687488
Total Amount (in Rs.): 700120.37319491
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 Pile Foundation (AR1501be) : Single under reamed pile foundation 300 mm dia and 5.0 metre long with RCC M20 using 12mm size black hard granite (Crusher broken) stone chips - Single under reamed pile foundation 300 mm dia and 5.0 metre long with RCC M-20 using 12mm size black hard granite (Crusher broken) stone chips including cost of boring but excluding cost of M.S./Tor steel and labour charges for cutting, bending and binding of steel including cost, convenience, royalty,taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. (300mm dia and 5.0 meter long) 16 Number 0.62 9.92 0.031 0.496 0.047 0.752 1.95 31.2
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 3.6518 Cubic Meter 0.516 1.8843288 - - - - - -
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. 27.887275 Cubic Meter 0.1236 3.44686719 - - - - - -
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. 7.11365 Cubic Meter 3.9 27.743235 - - 0.18 1.280457 - -
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.) 3.456 Cubic Meter 1.3333 4.6078848 0.1323 0.4572288 0.175 0.6048 - -
6 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) 4.62375 Cubic Meter 1.3333 6.164845875 0.3073 1.420878375 0.35 1.6183125 - -
7 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) 4.7325 Cubic Meter 1.3333 6.30984225 5.29605 25.063556625 5.33875 25.265634375 - -
8 R.C.C. Work (AR0404Ag) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) 8.22046875 Cubic Meter 1.3333 10.960350984375 3.11255 25.586620007813 3.15525 25.937634023438 - -
9 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. 24.88 Quintal 0.8 19.904 0.044 1.09472 - - 0.3 7.464
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. 19.6 Cubic Meter 2.96 58.016 - - 1.05 20.58 0.35 6.86
Total Qty 45.524 148.95735489937 76.038837898438 54.119003807813
Rate Per Man Day 612 462 562 512
Total Amount 27860.688 68818.297963511 42733.826898922 27708.9299496
Total Labour Amount (in Rs.): 167121.74281203
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM178 BRM342 BRM340 BRM028 BRM056 BRM029 BRM044 BRM060 BRM052 BRM104 BRM092 BRM084 BRM162 BRM341 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) Qty/unit (B) Total Qty (A*B)
1 Pile Foundation(AR1501be) :.Single under reamed pile foundation 300 mm dia and 5.0 metre long with RCC M20 using 12mm size black hard granite (Crusher broken) stone chips - Single under reamed pile foundation 300 mm dia and 5.0 metre long with RCC M-20 using 12mm size black hard granite (Crusher broken) stone chips including cost of boring but excluding cost of M.S./Tor steel and labour charges for cutting, bending and binding of steel including cost, convenience, royalty,taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. (300mm dia and 5.0 meter long) 16 Nos 0.975 15.6 0.39 6.24 1.765 28.24 0.209 3.344 0.419 6.704 - - - - - - - - - - - - - - - - - - - - - -
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 3.6518 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. 27.887275 Cum - - - - - - - - - - 1 27.887275 - - - - - - - - - - - - - - - - - - - -
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. 7.11365 Cum - - - - 2.29 16.2902585 0.48 3.414552 - - - - 0.96 6.829104 - - - - - - - - - - - - - - - - - -
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.) 3.456 Cum - - - - 3.4733 12.0037248 0.45 1.5552 - - - - - - 0.36 1.24416 0.54 1.86624 0.004005 0.01384128 0.189 0.653184 - - - - - - - - - -
6 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) 4.62375 Cum - - - - 3.4733 16.059670875 0.45 2.0806875 - - - - - - 0.36 1.66455 0.54 2.496825 0.01335 0.0617270625 0.63 2.9129625 - - - - - - - - - -
7 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) 4.7325 Cum - - - - 3.4733 16.43739225 0.45 2.129625 - - - - - - 0.36 1.7037 0.54 2.55555 0.041529 0.1965359925 - - 4.4196 20.915757 - - - - - - - -
8 R.C.C. Work (AR0404Ag) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) 8.22046875 Cum - - - - 3.4733 28.552154109375 0.45 3.6992109375 - - - - - - 0.36 2.95936875 0.54 4.439053125 0.0502172 0.4128089233125 - - 6.2216 51.144468375 - - - - - - - -
9 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. 24.88 Qntl - - - - - - - - - - - - - - - - - - - - - - - - 0.8 19.904 1.05 26.124 - - - -
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. 19.6 Cum - - - - 0.672 13.1712 0.28 5.488 - - - - - - - - - - - - - - - - - - - - 1 19.6 350 6860
Total Qty 15.6 6.24 130.75440053438 21.7112754375 6.704 27.887275 6.829104 7.57177875 11.357668125 0.6849132583125 3.5661465 72.060225375 19.904 26.124 19.6 6860
Rate Per Unit 337.87 450 568.867 975.59 2634.71 952.25 2188.91 2663.41 2630.6 58573.086 229.106 250.166 90.1 6204.637 33 6.59565
Total Amount 5270.772 2808 74381.863568788 21181.303204071 17663.09584 26555.65761875 14948.29403664 20166.751240537 29877.481769625 40117.483181678 817.025560029 18027.018341162 1793.3504 162089.936988 646.8 45246.159
Total Material Amount (in Rs.): 481590.99274928
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM056 BRM029 BRM044 BRM060 BRM052 BRM104 BRM092 BRM084 BRM341 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)
1 Pile Foundation(AR1501be) :.Single under reamed pile foundation 300 mm dia and 5.0 metre long with RCC M20 using 12mm size black hard granite (Crusher broken) stone chips - Single under reamed pile foundation 300 mm dia and 5.0 metre long with RCC M-20 using 12mm size black hard granite (Crusher broken) stone chips including cost of boring but excluding cost of M.S./Tor steel and labour charges for cutting, bending and binding of steel including cost, convenience, royalty,taxes of all materials, labour and T&P required for the work etc. complete and as per direction of Engineer-in charge. (300mm dia and 5.0 meter long) 16 Nos 1.765 28.24 0.209 3.344 0.419 6.704 - - - - - - - - - - - - - - - - - -
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 3.6518 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. 27.887275 Cum - - - - - - 1 27.887275 - - - - - - - - - - - - - - - -
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. 7.11365 Cum 2.29 16.2902585 0.48 3.414552 - - - - 0.96 6.829104 - - - - - - - - - - - - - -
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.) 3.456 Cum 3.4733 12.0037248 0.45 1.5552 - - - - - - 0.36 1.24416 0.54 1.86624 0.004005 0.01384128 0.000921 0.003182976 - - - - - -
6 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) 4.62375 Cum 3.4733 16.059670875 0.45 2.0806875 - - - - - - 0.36 1.66455 0.54 2.496825 0.01335 0.0617270625 0.00307 0.0141949125 - - - - - -
7 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) 4.7325 Cum 3.4733 16.43739225 0.45 2.129625 - - - - - - 0.36 1.7037 0.54 2.55555 0.041529 0.1965359925 - - 0.045339 0.2145668175 - - - -
8 R.C.C. Work (AR0404Ag) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) 8.22046875 Cum 3.4733 28.552154109375 0.45 3.6992109375 - - - - - - 0.36 2.95936875 0.54 4.439053125 0.0502172 0.4128089233125 - - 0.076659 0.63017291390625 - - - -
9 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. 24.88 Qntl - - - - - - - - - - - - - - - - - - - - 1.05 26.124 - -
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. 19.6 Cum 0.672 13.1712 0.28 5.488 - - - - - - - - - - - - - - - - - - 350 6860
Total Qty 130.75440053438 21.7112754375 6.704 27.887275 6.829104 7.57177875 11.357668125 0.6849132583125 0.0173778885 0.84473973140625 26.124 6860
Rate Per Unit 0 40.25 149.5 40.25 149.5 149.5 149.5 0 0 0 0 0
Total Amount 0 873.87883635937 1002.248 1122.46281875 1020.951048 1131.980923125 1697.9713846875 0 0 0 0 0
Total Royalty Amount (in Rs.): 6849.4930109219
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Display Citizen Board @ Rs. 3000 Rs. 3000
2 Contingency @ Rs. 7000 Rs. 7000
Total Addition Component Amount (in Rs.): 10000
DEDUCTION COMPONENT
Sl.No. Item Name Amount (in Rs.)
1 Contingency @ Rs. 7000 Rs. 7000
2 Royalty @ Rs. 5956.0808790625 Rs. 5956
3 EMF @ Rs. 297.80404395313 Rs. 298
4 DMF @ Rs. 595.60808790625 Rs. 596
5 Empty Gunny Bag (Cement x Gunny Bag Rate : 27 x 3.945) @ 1049.37 Rs. 1049.37
6 Labour Cess @ Rs. 7000 Rs. 7000
7 Any Other Lumpsum Bill @ Rs. 7000 Rs. 7000
Total Deduction Component Amount (in Rs.): 28899.37
Total Net Amount (in Rs.): 681221.00319491