State: Odisha District: Bargarh Block: Bheden Gram Panchayat: Areigudi
Work Code: OD/347/3315/116435/380568/00022029 (Provision Of Facility Centre At Areigudi Gp Office)
Project Category: Building
Financial Year: 2023-24 Execution Level: ps
Executing Agency: Panchayat Samiti, Bheden Proposal Date: -
Date of Commencement: 06-02-2026 Date of Completion: -
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: Niranjan Nayak
Administrative Approval Details
Approval No.: OD/347/3315/116435/380568/00022029/AS
Technical Sanction Details
Technical Sanction No.: OD/347/3315/116435/380568/00022029/TS
Fund Sanction No.:
Fund Sanction Amount (in Rs.): 1000000
ACTIVITY STATEMENT
Sl.No. Activity taken Unit Quantity Unit Price (in Rs.) Total (in Rs.)
1 Masonry Brick Work (AR0603ci) : First floor - Brickwork with Flyash Bricks of size (23cm x 11cm 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 30.352 5439.377111728 165095.97409517
2 R.C.C. Work (AR0404Ab) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Plinth band) Cum 3.12225 6943.9867439394 21680.862611265
3 R.C.C. Work (AR0404Ac) : First Floor - 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 5.852625 16029.438328 93814.291494411
4 R.C.C. Work (AR0404Ad) : First Floor - 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 1.5255 14361.797021869 21908.921356861
5 R.C.C. Work (AR0404Af) : First Floor - 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 Sun sheds & Chajja) Sqm 0.2109375 8253.0166149607 1740.8706922183
6 R.C.C. Work (AR0404Ag) : First Floor - 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 12.4425 13927.101729954 173287.96327495
7 R.C.C. Work (AR0409) : First floor - 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 27.29 8681.7873001 236925.97541973
8 Plastering (AR1004) : First Floor - 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 148.1175 175.2045463992 25950.859401284
9 Plastering (AR1014) : First Floor - 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 135.6375 251.737796632 34145.085390673
10 Other Building Items. (AR1901Ba) : First floor - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Coloured /Printed series(Homogeneous) in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all work all materials, taxes, labor, T&P , etc. complete as per direction of Engineer-in-charge. Sqm 73.1575 1064.5397798806 77879.068946615
11 Flooring (AR0817ab) : First floor - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles. Sqm 5.64 1613.418538071 9099.6805547204
12 Painting (AR0901a) : First Floor - 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 36.81 71.839524973871 2644.4129142882
13 Painting (AR0903i) : First Floor - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) Sqm 36.81 171.14884511774 6299.988988784
14 Other Building Items. (AR1902) : First Floor - 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 205.1625 80.8676902 16591.017490657
15 Painting (AR0901c) : First Floor - Priming one coat with inner surface primer of approved quality oil-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 360.66 70.742428512671 25513.96426738
16 Painting (AR0918f) : First Floor - Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge. (Outside) Sqm 121.8225 91.03530465 11090.148400725
Total Amount (in Rs.): 923669.08529973
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 Masonry Brick Work (AR0603ci) : First floor - Brickwork with Flyash Bricks of size (23cm x 11cm 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. 30.352 Cubic Meter 3.404 103.318208 - - 1.2075 36.65004 0.4025 12.21668
2 R.C.C. Work (AR0404Ab) : Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Plinth band) 3.12225 Cubic Meter 1.3333 4.162895925 0.3073 0.959467425 0.35 1.0927875 - -
3 R.C.C. Work (AR0404Ac) : First Floor - 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) 5.852625 Cubic Meter 1.533295 8.973800649375 6.352395 37.178185786875 6.4015 37.4655789375 - -
4 R.C.C. Work (AR0404Ad) : First Floor - 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) 1.5255 Cubic Meter 1.533295 2.3390415225 2.758395 4.2079315725 2.8075 4.28284125 - -
5 R.C.C. Work (AR0404Af) : First Floor - 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 Sun sheds & Chajja) 0.2109375 Square Meter 0.0958309375 0.020214338378906 3.6341184375 0.76657185791016 3.6371875 0.76721923828125 - -
6 R.C.C. Work (AR0404Ag) : First Floor - 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) 12.4425 Cubic Meter 1.533295 19.0780230375 3.732195 46.4378362875 3.7813 47.04882525 - -
7 R.C.C. Work (AR0409) : First floor - 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. 27.29 Quintal 0.84 22.9236 0.0462 1.260798 - - 0.315 8.59635
8 Plastering (AR1004) : First Floor - 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. 148.1175 Square Meter 0.1236 18.307323 - - 0.1442 21.3585435 - -
9 Plastering (AR1014) : First Floor - 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. 135.6375 Square Meter 0.2472 33.52959 - - 0.1648 22.35306 - -
10 Other Building Items. (AR1901Ba) : First floor - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Coloured /Printed series(Homogeneous) in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all work all materials, taxes, labor, T&P , etc. complete as per direction of Engineer-in-charge. 73.1575 Square Meter 0.2268 16.592121 - - - - 0.2268 16.592121
11 Flooring (AR0817ab) : First floor - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles. 5.64 Square Meter 0.34125 1.92465 0.798 4.50072 - - 0.34125 1.92465
12 Painting (AR0901a) : First Floor - 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. 36.81 Square Meter 0.055376344086022 2.0384032258065 - - - - 0.055376344086022 2.0384032258065
13 Painting (AR0903i) : First Floor - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 36.81 Square Meter 0.1241935483871 4.571564516129 - - - - 0.14112903225806 5.1949596774194
14 Other Building Items. (AR1902) : First Floor - 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. 205.1625 Square Meter 0.05871 12.045090375 - - 0.0515 10.56586875 - -
15 Painting (AR0901c) : First Floor - Priming one coat with inner surface primer of approved quality oil-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. 360.66 Square Meter 0.055376344086022 19.972032258065 - - - - 0.055376344086022 19.972032258065
16 Painting (AR0918f) : First Floor - Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge. (Outside) 121.8225 Square Meter 0.0672 8.186472 - - - - 0.0567 6.90733575
Total Qty 277.98302984775 181.58476442578 73.44253191129 95.311510929785
Rate Per Man Day 462 562 612 512
Total Amount 128428.15978966 102050.63760729 44946.82952971 48799.49359605
Total Labour Amount (in Rs.): 324225.12052271
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRMMR0025 BRM006 BRM340 BRM028 BRM060 BRM052 BRM104 BRM092 BRM084 BRM094 BRM162 BRM341 BRM132 BRM174 BRMMR0027 CON026 BRM138 BRM141 BRMMR0038 BRM252 BRM255
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 Masonry Brick Work (AR0603ci) :.First floor - Brickwork with Flyash Bricks of size (23cm x 11cm 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. 30.352 Cum 1 30.352 400 12140.8 0.672 20.396544 0.28 8.49856 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
2 R.C.C. Work (AR0404Ab) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Plinth band) 3.12225 Cum - - - - 3.4733 10.844510925 0.45 1.4050125 0.36 1.12401 0.54 1.686015 0.01335 0.0416820375 0.63 1.9670175 - - - - - - - - - - - - - - - - - - - - - - - - - -
3 R.C.C. Work (AR0404Ac) :.First Floor - 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) 5.852625 Cum - - - - 3.4733 20.3279224125 0.45 2.63368125 0.36 2.106945 0.54 3.1604175 0.0498348 0.29166439635 - - 5.30352 31.03951374 - - - - - - - - - - - - - - - - - - - - - - - -
4 R.C.C. Work (AR0404Ad) :.First Floor - 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) 1.5255 Cum - - - - 3.4733 5.29851915 0.45 0.686475 0.36 0.54918 0.54 0.82377 0.0889602 0.1357087851 - - - - 4.5234 6.9004467 - - - - - - - - - - - - - - - - - - - - - -
5 R.C.C. Work (AR0404Af) :.First Floor - 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 Sun sheds & Chajja) 0.2109375 Sqm - - - - 0.21708125 0.045790576171875 0.028125 0.0059326171875 0.0225 0.00474609375 0.03375 0.007119140625 0.059664 0.012585375 - - 7.392 1.55925 - - - - - - - - - - - - - - - - - - - - - - - -
6 R.C.C. Work (AR0404Ag) :.First Floor - 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) 12.4425 Cum - - - - 3.4733 43.21653525 0.45 5.599125 0.36 4.4793 0.54 6.71895 0.06026064 0.7497930132 - - 7.46592 92.8947096 - - - - - - - - - - - - - - - - - - - - - - - -
7 R.C.C. Work (AR0409) :.First floor - 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. 27.29 Qntl - - - - - - - - - - - - - - - - - - - - 0.8 21.832 1.05 28.6545 - - - - - - - - - - - - - - - - - -
8 Plastering (AR1004) :.First Floor - 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. 148.1175 Sqm - - - - 0.0358 5.3026065 0.015 2.2217625 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
9 Plastering (AR1014) :.First Floor - 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. 135.6375 Sqm - - - - 0.043 5.8324125 0.018 2.441475 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
10 Other Building Items. (AR1901Ba) :.First floor - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Coloured /Printed series(Homogeneous) in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all work all materials, taxes, labor, T&P , etc. complete as per direction of Engineer-in-charge. 73.1575 Sqm - - - - 0.1074 7.8571155 0.021 1.5363075 - - - - - - - - - - - - - - - - 1 73.1575 0.0076 0.555997 - - - - - - - - - - - - - -
11 Flooring (AR0817ab) :.First floor - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles. 5.64 Sqm - - - - 0.1375 0.7755 0.015 0.0846 - - - - - - - - - - - - - - - - 1 5.64 - - 1 5.64 0.1375 0.7755 - - - - - - - - - -
12 Painting(AR0901a) :.First Floor - 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. 36.81 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.075 2.76075 - - - - - - - -
13 Painting(AR0903i) :.First Floor - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 36.81 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 4.60125 - - - - - -
14 Other Building Items. (AR1902) :.First Floor - 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. 205.1625 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.8 164.13 - - - -
15 Painting(AR0901c) :.First Floor - Priming one coat with inner surface primer of approved quality oil-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. 360.66 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.084 30.29544 - -
16 Painting(AR0918f) :.First Floor - Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge. (Outside) 121.8225 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 15.2278125
Total Qty 30.352 12140.8 119.89745681367 25.112931367188 8.26418109375 12.396271640625 1.23143360715 1.9670175 125.49347334 6.9004467 21.832 28.6545 78.7975 0.555997 5.64 0.7755 2.76075 4.60125 164.13 30.29544 15.2278125
Rate Per Unit 33 5.4818 637.012 409.04 1880.96 1812.85 58620.646 276.666 297.726 287.666 90.1 6396.322 702.6566671 2047.912 8.5 0 155.38732 205.64732 30 125.80732 195.09732
Total Amount 1001.616 66553.43744 76376.118759791 10272.193446434 15544.5940701 22472.581043707 72187.433557243 544.206863655 37362.669843625 1985.0239004022 1967.0632 183283.408749 55367.588725812 1138.632928264 47.94 0 428.98554369 946.23473115 4923.9 3811.3881146208 2970.9054082125
Total Material Amount (in Rs.): 559185.92232571
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM006 BRM340 BRM028 BRM060 BRM052 BRM104 BRM092 BRM084 BRM094 BRM341 BRM132 BRM174 BRM138 BRM141 BRM252 BRM255
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 Masonry Brick Work (AR0603ci) :.First floor - Brickwork with Flyash Bricks of size (23cm x 11cm 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. 30.352 Cum 400 12140.8 0.672 20.396544 0.28 8.49856 - - - - - - - - - - - - - - - - - - - - - - - - - -
2 R.C.C. Work (AR0404Ab) :.Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Plinth band) 3.12225 Cum - - 3.4733 10.844510925 0.45 1.4050125 0.36 1.12401 0.54 1.686015 0.01335 0.0416820375 0.00307 0.0095853075 - - - - - - - - - - - - - - - - - -
3 R.C.C. Work (AR0404Ac) :.First Floor - 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) 5.852625 Cum - - 3.4733 20.3279224125 0.45 2.63368125 0.36 2.106945 0.54 3.1604175 0.0498348 0.29166439635 - - 0.0544068 0.31842259785 - - - - - - - - - - - - - - - -
4 R.C.C. Work (AR0404Ad) :.First Floor - 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) 1.5255 Cum - - 3.4733 5.29851915 0.45 0.686475 0.36 0.54918 0.54 0.82377 0.0889602 0.1357087851 - - - - 0.0594504 0.0906915852 - - - - - - - - - - - - - -
5 R.C.C. Work (AR0404Af) :.First Floor - 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 Sun sheds & Chajja) 0.2109375 Sqm - - 0.21708125 0.045790576171875 0.028125 0.0059326171875 0.0225 0.00474609375 0.03375 0.007119140625 0.059664 0.012585375 - - 0.09108 0.0192121875 - - - - - - - - - - - - - - - -
6 R.C.C. Work (AR0404Ag) :.First Floor - 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) 12.4425 Cum - - 3.4733 43.21653525 0.45 5.599125 0.36 4.4793 0.54 6.71895 0.06026064 0.7497930132 - - 0.0919908 1.144595529 - - - - - - - - - - - - - - - -
7 R.C.C. Work (AR0409) :.First floor - 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. 27.29 Qntl - - - - - - - - - - - - - - - - - - 1.05 28.6545 - - - - - - - - - - - -
8 Plastering (AR1004) :.First Floor - 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. 148.1175 Sqm - - 0.0358 5.3026065 0.015 2.2217625 - - - - - - - - - - - - - - - - - - - - - - - - - -
9 Plastering (AR1014) :.First Floor - 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. 135.6375 Sqm - - 0.043 5.8324125 0.018 2.441475 - - - - - - - - - - - - - - - - - - - - - - - - - -
10 Other Building Items. (AR1901Ba) :.First floor - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Coloured /Printed series(Homogeneous) in floors of size 600mm x 600 mm of approved make conforming IS:13755 laid on 20 mm thick cement mortar(1:4)and filling joints with white cement of approved quality including cost of all work all materials, taxes, labor, T&P , etc. complete as per direction of Engineer-in-charge. 73.1575 Sqm - - 0.1074 7.8571155 0.021 1.5363075 - - - - - - - - - - - - - - 1 73.1575 0.0076 0.555997 - - - - - - - -
11 Flooring (AR0817ab) :.First floor - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm Coloured /Printed series(Homogeneous) in dados skirting and risers of steps on 12mm thick cement plaster (1:3) jointed with neat cement slurry mixed with pigments to match the shade of the Vitrified tiles including rubbing and polishing complete including cost of precast tiles. 5.64 Sqm - - 0.1375 0.7755 0.015 0.0846 - - - - - - - - - - - - - - 1 5.64 - - - - - - - - - -
12 Painting(AR0901a) :.First Floor - 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. 36.81 Sqm - - - - - - - - - - - - - - - - - - - - - - - - 0.075 2.76075 - - - - - -
13 Painting(AR0903i) :.First Floor - Painting two coats of enamel paint in outer surface paint including all costs of labour, Paint and brushes required for the work etc. complete and as per direction of Engineer-in-charge.(Outside) 36.81 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 4.60125 - - - -
14 Other Building Items. (AR1902) :.First Floor - 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. 205.1625 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
15 Painting(AR0901c) :.First Floor - Priming one coat with inner surface primer of approved quality oil-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. 360.66 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.084 30.29544 - -
16 Painting(AR0918f) :.First Floor - Finishing wall with two coat weather coat paint of approved shade in the outer surface of old work to give an even shade including all costs of labour, Paint, Brushes, and putty required for the work, etc. complete and as per direction of Engineer-in-charge. (Outside) 121.8225 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.125 15.2278125
Total Qty 12140.8 119.89745681367 25.112931367188 8.26418109375 12.396271640625 1.23143360715 0.0095853075 1.48223031435 0.0906915852 28.6545 78.7975 0.555997 2.76075 4.60125 30.29544 15.2278125
Rate Per Unit 0 0 165.25 249.5 249.5 0 0 0 0 0 0 0 0 0 0 0
Total Amount 0 0 4149.9119084277 2061.9131828906 3092.8697743359 0 0 0 0 0 0 0 0 0 0 0
Total Royalty Amount (in Rs.): 9304.6948656543
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for Contingency @ Rs. 1330 Rs. 1330
2 Display Citizen Board @ Rs. 5000 Rs. 5000
3 Any Other Lumpsum @ Rs. 60000 Rs. 60000
Total Addition Component Amount (in Rs.): 66330
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.): 989999.08529973