State: Odisha District: Khordha Block: Banapur Gram Panchayat: Nachuni
Work Code: OD/362/3458/119572/408191/00021153 (Provision Of Facility Centre At Nachuni GP Hqrs)
Project Category: Building
Financial Year: 2023-24 Execution Level: ps
Executing Agency: Panchayat Samiti, Banapur Proposal Date: -
Date of Commencement: 04-12-2025 Date of Completion: 12-01-2026
Scheme Name: 5th SFC Grant in Aid Scheme Component Name: Provision of Facilities at GP Head Quarter
Project Sub-Category: GP Facility Centre Project Type: New Work
Name of Executant: pramoda kumar nanda
Administrative Approval Details
Approval No.: OD/362/3458/119572/408191/00021153/AS
Technical Sanction Details
Technical Sanction No.: OD/362/3458/119572/408191/00021153/TS
Fund Sanction No.: 15219
Fund Sanction Amount (in Rs.): 1000000
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 37.8524824 240.77592 9113.9662741438
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 28.9866055872 1528.587732 44308.569692917
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 10.21444459104 5753.776282 58771.629021729
4 Masonry Stone Work (AR0717) : Laterite stone masonry - Laterite stone masonry in cement mortar (1:6) in foundation and plinth cost conveyance, royalty, taxes of all materials, labor, required for the work, etc. complete and as per direction of the Engineer-in-charge. Cum 20.43152972368 6035.5468698 123315.45526898
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 9.45828409056 6756.0066040415 63900.229778724
6 R.C.C. Work (AR0404Ac) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) Cum 3.86484393312 14811.759991361 57245.140741441
7 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 1.45139457408 13420.290832572 19478.137296971
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 9.1494978816 13057.891008432 119473.14611981
9 Masonry Brick Work (AR0610aa) : Cement concrete solid Block machine mixed and Hydraulic compressed having crushing strength not less than 75kg/cm2 (400mm x 200mm x 200mm size ) in cement mortar (1:4) in superstructure - Cement concrete solid Block machine mixed and Hydraulic compressed having crushing strength not less than 75kg/cm2 (400mm x 200mm x 200mm size ) in cement mortar (1:4) in superstructure immersing the concrete solid Block 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 21.771456517133 5625.88594201 122483.73115682
10 Concrete (AR0317) : 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (new work) Sqm 71.070795 368.86735301 26215.696027966
11 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 20 8429.1795735 168583.59147
12 Plastering (AR1004i) : 12mm thick cement plaster (1:6) over Brick work in outside. - 12mm thick cement plster (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, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. Sqm 93.07765764 181.75410257 16917.246133676
13 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 149.13346978 258.38644665 38534.067333039
14 Plastering (AR1008i) : 20mm thick cement Plaster in CM (1:6) over stone work in outside (Outside) - 20mm thick cement Plaster in CM (1:6) over stone 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 19.695436 272.25579695 5362.1966244577
15 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 149.13 94.7526285875 14130.459501254
16 Painting (AR0901a) : Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. Sqm 220.2 70.08544099121 15432.814106264
17 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 122.99 160.03361322815 19682.53409093
18 Flooring (AR0817bak) : g Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Plain (Ivory) in wall cladding/ glazed tiles on 12mm thick cement plaster (1:3)(For repair and maintenance) . - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Plain (Ivory) in wall cladding/ glazed tiles on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles(For repair and maintenance). Sqm 46.19973287 1134.676191336 52421.736933672
19 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 1.27 15771.953777087 20030.3812969
Total Amount (in Rs.): 995400.7288697
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 37.8524824 Cubic Meter 0.516 19.5318809184 - - - - - -
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. 28.9866055872 Cubic Meter 0.1236 3.5827444505779 - - - - - -
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. 10.21444459104 Cubic Meter 3.9 39.836333905056 - - 0.18 1.8386000263872 - -
4 Masonry Stone Work (AR0717) : Laterite stone masonry - Laterite stone masonry in cement mortar (1:6) in foundation and plinth cost conveyance, royalty, taxes of all materials, labor, required for the work, etc. complete and as per direction of the Engineer-in-charge. 20.43152972368 Cubic Meter 1.21 24.722150965653 1.41 28.808456910389 1.05 21.453106209864 2.295 46.890360715846
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.) 9.45828409056 Cubic Meter 1.3333 12.610730177944 0.1323 1.2513309851811 0.175 1.655199715848 - -
6 R.C.C. Work (AR0404Ac) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) 3.86484393312 Cubic Meter 1.3333 5.1529964160289 5.29605 20.468406712 5.33875 20.633435547944 - -
7 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) 1.45139457408 Cubic Meter 1.3333 1.9351443856209 2.30105 3.3397314846868 2.34375 3.401706033 - -
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) 9.1494978816 Cubic Meter 1.3333 12.199025525537 3.11255 28.478269631374 3.15525 28.868953190918 - -
9 Masonry Brick Work (AR0610aa) : Cement concrete solid Block machine mixed and Hydraulic compressed having crushing strength not less than 75kg/cm2 (400mm x 200mm x 200mm size ) in cement mortar (1:4) in superstructure - Cement concrete solid Block machine mixed and Hydraulic compressed having crushing strength not less than 75kg/cm2 (400mm x 200mm x 200mm size ) in cement mortar (1:4) in superstructure immersing the concrete solid Block 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. 21.771456517133 Cubic Meter 2.96 64.443511290714 - - 1.05 22.86002934299 0.35 7.6200097809965
10 Concrete (AR0317) : 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (new work) 71.070795 Square Meter 0.36 25.5854862 - - - - 0.1 7.1070795
11 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. 20 Quintal 0.8 16 0.044 0.88 - - 0.3 6
12 Plastering (AR1004i) : 12mm thick cement plaster (1:6) over Brick work in outside. - 12mm thick cement plster (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, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 93.07765764 Square Meter 0.12 11.1693189168 - - 0.14 13.0308720696 - -
13 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. 149.13346978 Square Meter 0.24 35.7920327472 - - 0.16 23.8613551648 - -
14 Plastering (AR1008i) : 20mm thick cement Plaster in CM (1:6) over stone work in outside (Outside) - 20mm thick cement Plaster in CM (1:6) over stone 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. 19.695436 Square Meter 0.24 4.72690464 - - 0.16 3.15126976 - -
15 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) 149.13 Square Meter 0.064 9.54432 - - - - 0.054 8.05302
16 Painting (AR0901a) : Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 220.2 Square Meter 0.053763440860215 11.838709677419 - - - - 0.053763440860215 11.838709677419
17 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) 122.99 Square Meter 0.11776344086022 14.483725591398 - - - - 0.10776344086022 13.253825591398
18 Flooring (AR0817bak) : g Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Plain (Ivory) in wall cladding/ glazed tiles on 12mm thick cement plaster (1:3)(For repair and maintenance) . - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Plain (Ivory) in wall cladding/ glazed tiles on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles(For repair and maintenance). 46.19973287 Square Meter 0.325 15.01491318275 - - - - 0.325 15.01491318275
19 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. 1.27 Quintal 6.3976377952756 8.125 1.9685039370079 2.5 3.9370078740157 5 3.4448818897638 4.375
Total Qty 336.2949289911 145.75452706135 120.15291844841 85.726195723631
Rate Per Man Day 462 562 612 512
Total Amount 155368.25719389 81914.04420848 73533.586090427 43891.812210499
Total Labour Amount (in Rs.): 354707.69970329
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM045 BRM079 BRM060 BRM052 BRM104 BRM092 BRM084 BRM094 BRMMR0025 BRM008 BRM064 BRM162 BRM341 BRM140 BRM138 BRM255 BRM253 BRM131
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 37.8524824 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. 28.9866055872 Cum 1 28.9866055872 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
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. 10.21444459104 Cum - - 1.72 17.568844696589 0.48 4.9029334036992 0.96 9.8058668073984 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
4 Masonry Stone Work (AR0717) :.Laterite stone masonry - Laterite stone masonry in cement mortar (1:6) in foundation and plinth cost conveyance, royalty, taxes of all materials, labor, required for the work, etc. complete and as per direction of the Engineer-in-charge. 20.43152972368 Cum - - 0.572 11.686835001945 0.24 4.9035671336832 - - 1 20.43152972368 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
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.) 9.45828409056 Cum - - 3.4733 32.851458131742 0.45 4.256227840752 - - - - 0.36 3.4049822726016 0.54 5.1074734089024 0.004005 0.037880427782693 0.189 1.7876156931158 - - - - - - - - - - - - - - - - - - - - - - - -
6 R.C.C. Work (AR0404Ac) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) 3.86484393312 Cum - - 3.4733 13.423762432906 0.45 1.739179769904 - - - - 0.36 1.3913438159232 0.54 2.0870157238848 0.041529 0.16050310369854 - - 4.4196 17.081064246817 - - - - - - - - - - - - - - - - - - - - - -
7 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) 1.45139457408 Cum - - 3.4733 5.0411287741521 0.45 0.653127558336 - - - - 0.36 0.5225020466688 0.54 0.7837530700032 0.0741335 0.10759695965756 - - - - 3.7695 5.4710318469946 - - - - - - - - - - - - - - - - - - - -
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) 9.1494978816 Cum - - 3.4733 31.778950992161 0.45 4.11727404672 - - - - 0.36 3.293819237376 0.54 4.940728856064 0.0502172 0.45946216501988 - - 6.2216 56.924516020163 - - - - - - - - - - - - - - - - - - - - - -
9 Masonry Brick Work (AR0610aa) :.Cement concrete solid Block machine mixed and Hydraulic compressed having crushing strength not less than 75kg/cm2 (400mm x 200mm x 200mm size ) in cement mortar (1:4) in superstructure - Cement concrete solid Block machine mixed and Hydraulic compressed having crushing strength not less than 75kg/cm2 (400mm x 200mm x 200mm size ) in cement mortar (1:4) in superstructure immersing the concrete solid Block 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. 21.771456517133 Cum - - 1 21.771456517133 0.28 6.0960078247972 - - - - - - - - - - - - - - - - 1 21.771456517133 53 1153.887195408 - - - - - - - - - - - - - - - -
10 Concrete (AR0317) :.2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (new work) 71.070795 Sqm - - 0.1208 8.585352036 0.0169 1.2010964355 - - - - - - - - - - - - - - - - - - - - 0.0169 1.2010964355 - - - - - - - - - - - - - -
11 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. 20 Qntl - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.8 16 1.05 21 - - - - - - - - - -
12 Plastering (AR1004i) :.12mm thick cement plaster (1:6) over Brick work in outside. - 12mm thick cement plster (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, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 93.07765764 Sqm - - 0.0358 3.332180143512 0.015 1.3961648646 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
13 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. 149.13346978 Sqm - - 0.043 6.41273920054 0.018 2.68440245604 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
14 Plastering (AR1008i) :.20mm thick cement Plaster in CM (1:6) over stone work in outside (Outside) - 20mm thick cement Plaster in CM (1:6) over stone 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. 19.695436 Sqm - - 0.057 1.122639852 0.021 0.413604156 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
15 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) 149.13 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 18.64125 - - - - - - - -
16 Painting(AR0901a) :.Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 220.2 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.075 16.515 - - - - - -
17 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) 122.99 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 15.37375 0.090322580645161 11.108774193548 - -
18 Flooring (AR0817bak) :.g Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Plain (Ivory) in wall cladding/ glazed tiles on 12mm thick cement plaster (1:3)(For repair and maintenance) . - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Plain (Ivory) in wall cladding/ glazed tiles on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles(For repair and maintenance). 46.19973287 Sqm - - 0.1375 6.352463269625 0.015 0.69299599305 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 1 46.19973287
19 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. 1.27 Qntl - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 1 1.27 - - - - - - - - - -
Total Qty 28.9866055872 159.9278110483 33.056581483082 9.8058668073984 20.43152972368 8.6126473725696 12.918971058854 0.76544265615868 1.7876156931158 74.00558026698 5.4710318469946 21.771456517133 1153.887195408 1.2010964355 16 22.27 18.64125 16.515 15.37375 11.108774193548 46.19973287
Rate Per Unit 1378.1 569.387 1384.49 1695.27 1637.89 2305.58 2290.2 58573.086 229.106 250.166 240.106 33 43.177017 1744.02 90.1 6216.787 249.58787 155.32787 193.07787 154.51787 660.6811111
Total Amount 39946.44115972 91060.816549361 45766.506497512 16623.591822578 33464.598219118 19857.147529249 29587.027518988 44834.338527251 409.553480987 18513.679993069 1313.6275726545 718.45806506539 49821.407052216 2094.7362054407 1441.6 138447.84649 4652.6298816375 2565.23977305 2968.3309039125 1716.5041266981 30523.290845075
Total Material Amount (in Rs.): 576327.37221358
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM029 BRM340 BRM028 BRM045 BRM079 BRM060 BRM052 BRM104 BRM092 BRM084 BRM094 BRM008 BRM064 BRM341 BRM140 BRM138 BRM255 BRM253 BRM131
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 37.8524824 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. 28.9866055872 Cum 1 28.9866055872 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
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. 10.21444459104 Cum - - 1.72 17.568844696589 0.48 4.9029334036992 0.96 9.8058668073984 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
4 Masonry Stone Work (AR0717) :.Laterite stone masonry - Laterite stone masonry in cement mortar (1:6) in foundation and plinth cost conveyance, royalty, taxes of all materials, labor, required for the work, etc. complete and as per direction of the Engineer-in-charge. 20.43152972368 Cum - - 0.572 11.686835001945 0.24 4.9035671336832 - - 1 20.43152972368 - - - - - - - - - - - - - - - - - - - - - - - - - - - -
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.) 9.45828409056 Cum - - 3.4733 32.851458131742 0.45 4.256227840752 - - - - 0.36 3.4049822726016 0.54 5.1074734089024 0.004005 0.037880427782693 0.000921 0.0087110796474058 - - - - - - - - - - - - - - - - - - - -
6 R.C.C. Work (AR0404Ac) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) 3.86484393312 Cum - - 3.4733 13.423762432906 0.45 1.739179769904 - - - - 0.36 1.3913438159232 0.54 2.0870157238848 0.041529 0.16050310369854 - - 0.045339 0.17522815908373 - - - - - - - - - - - - - - - - - -
7 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) 1.45139457408 Cum - - 3.4733 5.0411287741521 0.45 0.653127558336 - - - - 0.36 0.5225020466688 0.54 0.7837530700032 0.0741335 0.10759695965756 - - - - 0.049542 0.071904989989071 - - - - - - - - - - - - - - - -
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) 9.1494978816 Cum - - 3.4733 31.778950992161 0.45 4.11727404672 - - - - 0.36 3.293819237376 0.54 4.940728856064 0.0502172 0.45946216501988 - - 0.076659 0.70139135810557 - - - - - - - - - - - - - - - - - -
9 Masonry Brick Work (AR0610aa) :.Cement concrete solid Block machine mixed and Hydraulic compressed having crushing strength not less than 75kg/cm2 (400mm x 200mm x 200mm size ) in cement mortar (1:4) in superstructure - Cement concrete solid Block machine mixed and Hydraulic compressed having crushing strength not less than 75kg/cm2 (400mm x 200mm x 200mm size ) in cement mortar (1:4) in superstructure immersing the concrete solid Block 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. 21.771456517133 Cum - - 1 21.771456517133 0.28 6.0960078247972 - - - - - - - - - - - - - - - - 53 1153.887195408 - - - - - - - - - - - - - -
10 Concrete (AR0317) :.2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips - 2.5 cm thick grading concrete (1:2:2) on roof slab with 6mm size hard granite chips including hoisting and laying in position compacting and curing for proper period with cost conveyance, royalty, taxes of all materials, labour and T&P required for the work etc. complete as per specificaion and direction of Engineer-in charge. (new work) 71.070795 Sqm - - 0.1208 8.585352036 0.0169 1.2010964355 - - - - - - - - - - - - - - - - - - 0.0169 1.2010964355 - - - - - - - - - - - -
11 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. 20 Qntl - - - - - - - - - - - - - - - - - - - - - - - - - - 1.05 21 - - - - - - - - - -
12 Plastering (AR1004i) :.12mm thick cement plaster (1:6) over Brick work in outside. - 12mm thick cement plster (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, royality, taxes of all materials, labour and T & P required for the work etc. comp.and as per direction of Engineer-in-charge. 93.07765764 Sqm - - 0.0358 3.332180143512 0.015 1.3961648646 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
13 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. 149.13346978 Sqm - - 0.043 6.41273920054 0.018 2.68440245604 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
14 Plastering (AR1008i) :.20mm thick cement Plaster in CM (1:6) over stone work in outside (Outside) - 20mm thick cement Plaster in CM (1:6) over stone 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. 19.695436 Sqm - - 0.057 1.122639852 0.021 0.413604156 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
15 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) 149.13 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 18.64125 - - - - - - - -
16 Painting(AR0901a) :.Priming one coat in inner surface with primer of approved quality over woodwork - Priming one coat in inner surface with primer of approved quality over woodwork including cost conveyance, taxes of all materials, labor and T&P required for the work complete as per direction of the Engineer-in-charge. 220.2 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.075 16.515 - - - - - -
17 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) 122.99 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 15.37375 0.090322580645161 11.108774193548 - -
18 Flooring (AR0817bak) :.g Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Plain (Ivory) in wall cladding/ glazed tiles on 12mm thick cement plaster (1:3)(For repair and maintenance) . - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Plain (Ivory) in wall cladding/ glazed tiles on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles(For repair and maintenance). 46.19973287 Sqm - - 0.1375 6.352463269625 0.015 0.69299599305 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 1 46.19973287
19 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. 1.27 Qntl - - - - - - - - - - - - - - - - - - - - - - - - - - 1 1.27 - - - - - - - - - -
Total Qty 28.9866055872 159.9278110483 33.056581483082 9.8058668073984 20.43152972368 8.6126473725696 12.918971058854 0.76544265615868 0.0087110796474058 0.8766195171893 0.071904989989071 1153.887195408 1.2010964355 22.27 18.64125 16.515 15.37375 11.108774193548 46.19973287
Rate Per Unit 78.25 0 78.25 329.5 329.5 279.5 279.5 0 0 0 0 0 170.25 0 0 0 0 0 0
Total Amount 2268.2018871984 0 2586.6775010511 3231.0331130378 6732.1890439526 2407.2349406332 3610.8524109498 0 0 0 0 0 204.48666814387 0 0 0 0 0 0
Total Royalty Amount (in Rs.): 21040.675564967
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for Contingency @ Rs. 3599.25 Rs. 3599.25
2 Display Citizen Board @ Rs. 1000 Rs. 1000
Total Addition Component Amount (in Rs.): 4599.25
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.): 999999.9788697