State: Odisha District: Kalahandi Block: Dharamagarh Gram Panchayat: Parla
Work Code: OD/358/3410/118641/423973/00017453 (CONSTRUCTION OF ADDITIONAL CLASSROOM IN UP SCHOOL SEMALA UNDER PARLA GP)
Project Category: Building
Financial Year: 2025-26 Execution Level: ps
Executing Agency: Panchayat Samiti, Dharamagarh Proposal Date: 22-04-2025
Date of Commencement: 13-11-2025 Date of Completion: -
Scheme Name: Chief Minister Special Assistant Scheme Component Name: Self/Personal Deposit
Project Sub-Category: Elementary School Project Type: New Work
Name of Executant: Romanchal Bhoi
Administrative Approval Details
Approval No.: OD/358/3410/118641/423973/00017453/AS
Technical Sanction Details
Technical Sanction No.: OD/358/3410/118641/423973/00017453/TS
Fund Sanction No.: 2152
Fund Sanction Amount (in Rs.): 600000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 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 22.8204 240.77592 5494.602804768
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 26.0871 571.057232 14897.227116907
3 Concrete (AR0304a) : Cement concrete (1:4:8) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:4:8) with 4 cm. hard granite(Hand 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 7.4821 4648.69674848 34782.013941802
4 Masonry Brick Work (AR0603b) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth 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 5.994 4995.039602448 29940.267377073
5 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 12.58744 5028.369602448 63294.300668638
6 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 5.859 5840.6627629537 34220.443128146
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 1.83655 6597.4848880954 12116.610871232
8 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 3.940751 13896.416150274 54762.315840608
9 R.C.C. Work (AR0404Ad) : 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 Lintels) Cum 2.70595 12504.946991484 33837.761311606
10 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 6.1228125 12142.547167344 74346.539578053
11 Plastering (AR1004) : 12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. Sqm 65.7565 168.8590101072 11103.577498114
12 Plastering (AR1014) : 16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. Sqm 65.75 242.914000312 15971.595520514
13 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 16.9 7261.9682457 122727.26335233
14 Flooring (AR0802ii) : 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge. Sqm 27.1633 352.7583961072 9582.0821409787
15 Iron Work (AR1704) : Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. Qntl 2.5 14660.323941087 36650.809852717
16 Painting (AR0901d) : Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces 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 168.68 71.83753306751 12117.555077828
17 Painting (AR0920) : Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint 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 65.75 94.76013415 6230.4788203625
18 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 65.75 79.21834 5208.605855
19 Painting (AR0918Ai) : Finishing wall one coat with weather coat - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge. Sqm 65.75 56.69488449 3727.6886552175
20 Painting (AR0901bi) : Priming one coat in outer surface with primer of approved quality over iron work - Priming one coat in outer surface with primer of approved quality over iron work 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 16.4304 66.11897407151 1086.3611915845
21 Painting (AR0903b) : Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. Sqm 16.43 230.35420628603 3784.7196092795
Total Amount (in Rs.): 585882.82021276
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Un-Skilled Skilled Highly-Skilled Semi-Skilled
462 562 612 512
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 (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 22.8204 Cubic Meter 0.516 11.7753264 - - - - - -
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. 26.0871 Cubic Meter 0.1236 3.22436556 - - - - - -
3 Concrete (AR0304a) : Cement concrete (1:4:8) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:4:8) with 4 cm. hard granite(Hand 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. 7.4821 Cubic Meter 3.9 29.18019 - - 0.18 1.346778 - -
4 Masonry Brick Work (AR0603b) : Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth 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. 5.994 Cubic Meter 2.96 17.74224 - - 1.05 6.2937 0.35 2.0979
5 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. 12.58744 Cubic Meter 2.96 37.2588224 - - 1.05 13.216812 0.35 4.405604
6 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.) 5.859 Cubic Meter 1.3333 7.8118047 0.1323 0.7751457 0.175 1.025325 - -
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) 1.83655 Cubic Meter 1.3333 2.448672115 0.3073 0.564371815 0.35 0.6427925 - -
8 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) 3.940751 Cubic Meter 1.3333 5.2542033083 5.29605 20.87041433355 5.33875 21.03868440125 - -
9 R.C.C. Work (AR0404Ad) : 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 Lintels) 2.70595 Cubic Meter 1.3333 3.607843135 2.30105 6.2265262475 2.34375 6.3420703125 - -
10 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) 6.1228125 Cubic Meter 1.3333 8.16354590625 3.11255 19.057560046875 3.15525 19.319004140625 - -
11 Plastering (AR1004) : 12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 65.7565 Square Meter 0.12 7.89078 - - 0.14 9.20591 - -
12 Plastering (AR1014) : 16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. 65.75 Square Meter 0.24 15.78 - - 0.16 10.52 - -
13 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. 16.9 Quintal 0.8 13.52 0.044 0.7436 - - 0.3 5.07
14 Flooring (AR0802ii) : 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge. 27.1633 Square Meter 0.36 9.778788 - - - - 0.13 3.531229
15 Iron Work (AR1704) : Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. 2.5 Quintal 6.3976377952756 15.994094488189 1.9685039370079 4.9212598425197 3.9370078740157 9.8425196850394 3.4448818897638 8.6122047244094
16 Painting (AR0901d) : Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 168.68 Square Meter 0.053763440860215 9.0688172043011 - - - - 0.053763440860215 9.0688172043011
17 Painting (AR0920) : Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint 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) 65.75 Square Meter 0.064 4.208 - - - - 0.054 3.5505
18 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. 65.75 Square Meter 0.057 3.74775 - - 0.05 3.2875 - -
19 Painting (AR0918Ai) : Finishing wall one coat with weather coat - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge. 65.75 Square Meter 0.043 2.82725 - - - - 0.036 2.367
20 Painting (AR0901bi) : Priming one coat in outer surface with primer of approved quality over iron work - Priming one coat in outer surface with primer of approved quality over iron work including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 16.4304 Square Meter 0.053763440860215 0.88335483870968 - - - - 0.053763440860215 0.88335483870968
21 Painting (AR0903b) : Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. 16.43 Square Meter 0.17204301075269 2.8266666666667 - - - - 0.18817204301075 3.0916666666667
Total Qty 212.99251472242 102.08109603941 42.678276434087 53.158877985445
Rate Per Man Day 462 562 612 512
Total Amount 98402.541801756 57369.575974151 26119.105177661 27217.345528548
Total Labour Amount (in Rs.): 209108.56848212
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM045 BRM005 BRMMR0025 BRM060 BRM052 BRM104 BRM092 BRM084 BRM094 BRM162 BRM341 BRM057 BRM253 BRM140 BRMMR0038 BRM255 BRM137 BRM141
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) 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 (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 22.8204 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. 26.0871 Cum 1 26.0871 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
3 Concrete (AR0304a) :.Cement concrete (1:4:8) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:4:8) with 4 cm. hard granite(Hand 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. 7.4821 Cum - - 1.72 12.869212 0.48 3.591408 0.96 7.182816 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
4 Masonry Brick Work (AR0603b) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth 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. 5.994 Cum - - 0.672 4.027968 0.28 1.67832 - - 350 2097.9 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
5 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. 12.58744 Cum - - 0.672 8.45875968 0.28 3.5244832 - - 350 4405.604 1 12.58744 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
6 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.) 5.859 Cum - - 3.4733 20.3500647 0.45 2.63655 - - - - - - 0.36 2.10924 0.54 3.16386 0.004005 0.023465295 0.189 1.107351 - - - - - - - - - - - - - - - - - - - - - -
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) 1.83655 Cum - - 3.4733 6.378889115 0.45 0.8264475 - - - - - - 0.36 0.661158 0.54 0.991737 0.01335 0.0245179425 0.63 1.1570265 - - - - - - - - - - - - - - - - - - - - - -
8 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) 3.940751 Cum - - 3.4733 13.6874104483 0.45 1.77333795 - - - - - - 0.36 1.41867036 0.54 2.12800554 0.041529 0.163655448279 - - 4.4196 17.4165431196 - - - - - - - - - - - - - - - - - - - -
9 R.C.C. Work (AR0404Ad) :.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 Lintels) 2.70595 Cum - - 3.4733 9.398576135 0.45 1.2176775 - - - - - - 0.36 0.974142 0.54 1.461213 0.0741335 0.200601544325 - - - - 3.7695 10.200078525 - - - - - - - - - - - - - - - - - -
10 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) 6.1228125 Cum - - 3.4733 21.26636465625 0.45 2.755265625 - - - - - - 0.36 2.2042125 0.54 3.30631875 0.0502172 0.307470499875 - - 6.2216 38.09369025 - - - - - - - - - - - - - - - - - - - -
11 Plastering (AR1004) :.12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 65.7565 Sqm - - 0.0358 2.3540827 0.015 0.9863475 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
12 Plastering (AR1014) :.16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. 65.75 Sqm - - 0.043 2.82725 0.018 1.1835 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
13 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. 16.9 Qntl - - - - - - - - - - - - - - - - - - - - - - - - 0.8 13.52 1.05 17.745 - - - - - - - - - - - - - -
14 Flooring (AR0802ii) :.2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge. 27.1633 Sqm - - 0.0858 2.33061114 0.012 0.3259596 - - - - - - - - - - - - - - - - - - - - - - 0.023 0.6247559 - - - - - - - - - - - -
15 Iron Work(AR1704) :.Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. 2.5 Qntl - - - - - - - - - - - - - - - - - - - - - - - - - - 1 2.5 - - - - - - - - - - - - - -
16 Painting(AR0901d) :.Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 168.68 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.084 14.16912 - - - - - - - - - -
17 Painting(AR0920) :.Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint 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) 65.75 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 8.21875 - - - - - - - -
18 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. 65.75 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.8 52.6 - - - - - -
19 Painting(AR0918Ai) :.Finishing wall one coat with weather coat - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge. 65.75 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.075 4.93125 - - - -
20 Painting(AR0901bi) :.Priming one coat in outer surface with primer of approved quality over iron work - Priming one coat in outer surface with primer of approved quality over iron work including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 16.4304 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.054 0.8872416 - -
21 Painting(AR0903b) :.Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. 16.43 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.054 0.88722 0.125 2.05375
Total Qty 26.0871 103.94918857455 20.499296875 7.182816 6503.504 12.58744 7.36742286 11.05113429 0.719710729979 2.2643775 55.5102333696 10.200078525 13.52 20.245 0.6247559 14.16912 8.21875 52.6 4.93125 1.7744616 2.05375
Rate Per Unit 413.05 605.212 417.99 1128.47 6.1539 33 1736.11 1721.11 58573.086 229.106 250.166 240.106 90.1 5284.962 1426.3 159.33732 249.64732 30 189.80732 143.00732 205.64732
Total Amount 10775.276655 62911.296315581 8568.5011007813 8105.59237152 40021.9132656 415.38552 12790.656501475 19020.217737862 42155.678482183 518.782471515 13886.773041139 2449.1000543237 1218.152 106994.05569 891.08934017 2257.6696075584 2051.78891125 1578 935.98734675 253.76099785891 422.34818345
Total Material Amount (in Rs.): 338222.02559402
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM045 BRM005 BRM060 BRM052 BRM104 BRM092 BRM084 BRM094 BRM341 BRM057 BRM253 BRM140 BRM255 BRM137 BRM141
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) Qty/unit (B) Total Qty (A*B) Qty/unit (B) Total Qty (A*B)
1 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 22.8204 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. 26.0871 Cum 1 26.0871 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
3 Concrete (AR0304a) :.Cement concrete (1:4:8) with 4 cm. hard granite(Hand Broken) metal - Cement concrete (1:4:8) with 4 cm. hard granite(Hand 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. 7.4821 Cum - - 1.72 12.869212 0.48 3.591408 0.96 7.182816 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
4 Masonry Brick Work (AR0603b) :.Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in foundation and plinth 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. 5.994 Cum - - 0.672 4.027968 0.28 1.67832 - - 350 2097.9 - - - - - - - - - - - - - - - - - - - - - - - - - -
5 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. 12.58744 Cum - - 0.672 8.45875968 0.28 3.5244832 - - 350 4405.604 - - - - - - - - - - - - - - - - - - - - - - - - - -
6 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.) 5.859 Cum - - 3.4733 20.3500647 0.45 2.63655 - - - - 0.36 2.10924 0.54 3.16386 0.004005 0.023465295 0.000921 0.005396139 - - - - - - - - - - - - - - - - - -
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) 1.83655 Cum - - 3.4733 6.378889115 0.45 0.8264475 - - - - 0.36 0.661158 0.54 0.991737 0.01335 0.0245179425 0.00307 0.0056382085 - - - - - - - - - - - - - - - - - -
8 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) 3.940751 Cum - - 3.4733 13.6874104483 0.45 1.77333795 - - - - 0.36 1.41867036 0.54 2.12800554 0.041529 0.163655448279 - - 0.045339 0.178669709589 - - - - - - - - - - - - - - - -
9 R.C.C. Work (AR0404Ad) :.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 Lintels) 2.70595 Cum - - 3.4733 9.398576135 0.45 1.2176775 - - - - 0.36 0.974142 0.54 1.461213 0.0741335 0.200601544325 - - - - 0.049542 0.1340581749 - - - - - - - - - - - - - -
10 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) 6.1228125 Cum - - 3.4733 21.26636465625 0.45 2.755265625 - - - - 0.36 2.2042125 0.54 3.30631875 0.0502172 0.307470499875 - - 0.076659 0.4693686834375 - - - - - - - - - - - - - - - -
11 Plastering (AR1004) :.12mm thick cement plster (1:6) over Brick work in inside - 12mm thick cement plster (1:6) over Brick work in inside including racking out joints finishing smooth with proper plumb and line curing for proper period with cost conveyance, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 65.7565 Sqm - - 0.0358 2.3540827 0.015 0.9863475 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
12 Plastering (AR1014) :.16mm thick cement Plaster in CM (1:6) over brick work in inside. - 16mm thick cement Plaster in CM (1:6) over brick work in inside including racking out joints finishing smooth with proper plumb and line, curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T & P required for the work etc comp.and as per direction of Engineer-in-charge. 65.75 Sqm - - 0.043 2.82725 0.018 1.1835 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
13 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. 16.9 Qntl - - - - - - - - - - - - - - - - - - - - - - 1.05 17.745 - - - - - - - - - - - -
14 Flooring (AR0802ii) :.2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips - 2.5 cm thick A.S. flooring in C.C (1:2:4) with 12 mm size HG Hand broken chips including punning incl. cost, conveyance & royalty of materials as per direction of Engineer-in-charge. 27.1633 Sqm - - 0.0858 2.33061114 0.012 0.3259596 - - - - - - - - - - - - - - - - - - 0.023 0.6247559 - - - - - - - - - -
15 Iron Work(AR1704) :.Iron Doors and windows fixing - Supplying, fitting & fixing of Mild steel and put up for frames & shutters of Doors and windows fixing in position with cost, conveyance, taxes of all materials, labours and T & P required for the work etc. as per direction of Engineer-in-charge. 2.5 Qntl - - - - - - - - - - - - - - - - - - - - - - 1 2.5 - - - - - - - - - - - -
16 Painting(AR0901d) :.Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces (Inner surface) - Priming one coat with inner surface primer of approved quality water-bound primer over plastering surfaces including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 168.68 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - 0.084 14.16912 - - - - - - - -
17 Painting(AR0920) :.Finishing wall two coats with plastic emulsion paint of approved shades on new work (Inside) - Finishing wall two coats with plastic emulsion paint 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) 65.75 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 8.21875 - - - - - -
18 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. 65.75 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
19 Painting(AR0918Ai) :.Finishing wall one coat with weather coat - Finishing wall one coat with weather coat including all costs of labour, Paint, Primer and Brushes required for the work etc. complete and as per direction of Engineer-in-charge. 65.75 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.075 4.93125 - - - -
20 Painting(AR0901bi) :.Priming one coat in outer surface with primer of approved quality over iron work - Priming one coat in outer surface with primer of approved quality over iron work including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 16.4304 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.054 0.8872416 - -
21 Painting(AR0903b) :.Painting two coats of enamel paint with a coat of red oxide primer over iron surface - Painting two coats of enamel paint with a coat of red oxide primer over iron surface including all costs of labour, Paint, Primer, brushes and putty required for the work etc. complete and as per direction of Engineer-in-charge. 16.43 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.054 0.88722 0.125 2.05375
Total Qty 26.0871 103.94918857455 20.499296875 7.182816 6503.504 7.36742286 11.05113429 0.719710729979 0.0110343475 0.6480383930265 0.1340581749 20.245 0.6247559 14.16912 8.21875 4.93125 1.7744616 2.05375
Rate Per Unit 95.25 0 95.25 157.5 0 157.5 157.5 0 0 0 0 0 157.5 0 0 0 0 0
Total Amount 2484.796275 0 1952.5580273438 1131.29352 0 1160.36910045 1740.553650675 0 0 0 0 0 98.39905425 0 0 0 0 0
Total Royalty Amount (in Rs.): 8567.9696277188
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for Contingency @ Rs. 6000 Rs. 6000
2 Display Citizen Board @ Rs. 2000 Rs. 2000
Total Addition Component Amount (in Rs.): 8000
DEDUCTION COMPONENT
Sl.No. Item Name Amount (in Rs.)
No data to display.
Total Deduction Component Amount (in Rs.): 0
Total Net Amount (in Rs.): 593882.82021276