State: Odisha District: Balasore Block: Bhograi Gram Panchayat: Kumbharmuli
Work Code: OD/346/3302/275559/391679/00022394 (PROVISION OF FACILITY CENTRE AT KUMBHARMULI GP HQRS)
Project Category: Building
Financial Year: 2023-24 Execution Level: ps
Executing Agency: Panchayat Samiti, Bhograi 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: NAGESWAR SINGH
Administrative Approval Details
Approval No.: OD/346/3302/275559/391679/00022394/AS
Technical Sanction Details
Technical Sanction No.: OD/346/3302/275559/391679/00022394/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 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 7.92300807568 17379.91787725 137701.22969611
2 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 1.34195297376 15710.154886703 21082.289068441
3 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 13.30252755168 15275.275097734 203199.7678471
4 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 18.1 8661.1735233 156767.24077173
5 Masonry Brick Work (AR0603bi) : First floor - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. Cum 19.0696233168 5885.710437568 112238.28099618
6 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 169.29063369 258.876053442 43825.291134362
7 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 171.788330845 181.1557013252 31120.435553711
8 Plastering (AR1027) : First Floor - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. Sqm 103.95659894 197.4060611368 20521.662725923
9 miscellaneous (ARM105) : Labour for fitting and fixing of M.S. window grills including cost of screws complete. (Iron works) and as directed by Engineer-in-Charge. - Labour for fitting and fixing of M.S. window grills including cost of screws complete. (Iron works) and as directed by Engineer-in-Charge. Sqm 5.945792 16.22 96.44074624
10 Other Building Items. (AR1907) : aluminum sliding window (sliding type) - Supplying, fitting, fixing up window (sliding type) made up aluminum Section 9778,as windows frame, section No. 4095,4096 and 9777, 3994 as shutter frame with 5mm thick black glass as panel fitted with rubber beading including locking arrangement including all fitting including cost of materials all taxes labour, T&P etc. complete as per direction of Engineer-incharge. Sqm 5.945792 4152.7950064027 24691.655326709
11 Painting (AR0901d) : First Floor - 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 255.398 73.582069974671 18792.713507391
12 Painting (AR0901di) : First Floor - Priming one coat with outer 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 189.799 75.76557472129 14380.230316526
13 Painting (AR0919a) : First Floor - Finishing wall surface with One Coat with plastic emulsion paint of approved shades above one coat oil bound Primer on old work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) Sqm 255.398 133.23015532717 34026.715210249
14 Painting (AR0918Ai) : First Floor - 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 189.799 59.2069476525 11237.419457497
15 Other Building Items. (AR1901B) : First floor - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory 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 materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) Sqm 86.01517158 1027.6023313686 88389.390848678
16 Flooring (AR0817aa) : First floor - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) 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 12.28270563 1570.671394526 19292.094380424
Total Amount (in Rs.): 937362.85758727
LABOUR STATEMENT
Sl.No. Activity Name Quantity (A) Unit Un-Skilled Skilled Semi-Skilled Highly-Skilled
462 562 512 612
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 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) 7.92300807568 Cubic Meter 1.533295 12.1483086674 6.352395 50.330076884909 6.4015 50.719136196466 - -
2 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) 1.34195297376 Cubic Meter 1.533295 2.0576097849013 2.758395 3.7016363730547 2.8075 3.7675329738312 - -
3 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) 13.30252755168 Cubic Meter 1.533295 20.396698982353 3.732195 49.647626815742 3.7813 50.300847431168 - -
4 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. 18.1 Quintal 0.84 15.204 0.0462 0.83622 - - 0.315 5.7015
5 Masonry Brick Work (AR0603bi) : First floor - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. 19.0696233168 Cubic Meter 3.404 64.912997770387 - - 1.2075 23.026570155036 0.4025 7.675523385012
6 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. 169.29063369 Square Meter 0.2472 41.848644648168 - - 0.1648 27.899096432112 - -
7 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. 171.788330845 Square Meter 0.1236 21.233037692442 - - 0.1442 24.771877307849 - -
8 Plastering (AR1027) : First Floor - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. 103.95659894 Square Meter 0.1751 18.202800474394 - - 0.1442 14.990541567148 - -
10 Other Building Items. (AR1907) : aluminum sliding window (sliding type) - Supplying, fitting, fixing up window (sliding type) made up aluminum Section 9778,as windows frame, section No. 4095,4096 and 9777, 3994 as shutter frame with 5mm thick black glass as panel fitted with rubber beading including locking arrangement including all fitting including cost of materials all taxes labour, T&P etc. complete as per direction of Engineer-incharge. 5.945792 Square Meter 1.006711409396 5.9856966442953 1.006711409396 5.9856966442953 0.33557046979866 1.9952322147651 0.33557046979866 1.9952322147651
11 Painting (AR0901d) : First Floor - 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. 255.398 Square Meter 0.055376344086022 14.143007526882 - - - - 0.055376344086022 14.143007526882
12 Painting (AR0901di) : First Floor - Priming one coat with outer 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. 189.799 Square Meter 0.056451612903226 10.714459677419 - - - - 0.056451612903226 10.714459677419
13 Painting (AR0919a) : First Floor - Finishing wall surface with One Coat with plastic emulsion paint of approved shades above one coat oil bound Primer on old work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 255.398 Square Meter 0.099666344086022 25.454584946882 - - - - 0.092456344086021 23.613165366882
14 Painting (AR0918Ai) : First Floor - 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. 189.799 Square Meter 0.04515 8.56942485 - - - - 0.0378 7.1744022
15 Other Building Items. (AR1901B) : First floor - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory 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 materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) 86.01517158 Square Meter 0.2268 19.508240914344 - - - - 0.2268 19.508240914344
16 Flooring (AR0817aa) : First floor - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) 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. 12.28270563 Square Meter 0.34125 4.1914732962375 0.798 9.80159909274 - - 0.34125 4.1914732962375
Total Qty 284.57098587611 197.47083427837 120.30285581074 94.717004581541
Rate Per Man Day 462 562 512 612
Total Amount 131471.79547476 110978.60886445 61595.0621751 57966.806803903
Total Labour Amount (in Rs.): 362012.27331821
MATERIAL STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM060 BRM052 BRM084 BRM104 BRM094 BRM162 BRM341 BRMMR0025 BRM005 BRMM105 BRMMR0005 BRM271 BRMMR0008 BRMMR0013 BRMMR0012 BRMMR0011 BRMMR0010 BRMMR0009 BRM304 BRM253 BRM140 BRM252 BRM255 BRM174 BRM131 BRMMR0027
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) 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 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) 7.92300807568 Cum 3.4733 27.518983949259 0.45 3.565353634056 0.36 2.8522829072448 0.54 4.2784243608672 5.30352 42.01983178953 0.0498348 0.3948415228499 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
2 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) 1.34195297376 Cum 3.4733 4.6610052637606 0.45 0.603878838192 0.36 0.4831030705536 0.54 0.7246546058304 - - 0.0889602 0.11938040493628 4.5234 6.070190081506 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
3 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) 13.30252755168 Cum 3.4733 46.20366894525 0.45 5.986137398256 0.36 4.7889099186048 0.54 7.1833648779072 7.46592 99.315606498639 0.06026064 0.80161882388187 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
4 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. 18.1 Qntl - - - - - - - - - - - - - - 0.8 14.48 1.05 19.005 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
5 Masonry Brick Work (AR0603bi) :.First floor - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. 19.0696233168 Cum 0.672 12.81478686889 0.28 5.339494528704 - - - - - - - - - - - - - - 1 19.0696233168 350 6674.36816088 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
6 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. 169.29063369 Sqm 0.043 7.27949724867 0.018 3.04723140642 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
7 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. 171.788330845 Sqm 0.0358 6.150022244251 0.015 2.576824962675 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
8 Plastering (AR1027) :.First Floor - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. 103.95659894 Sqm 0.0372 3.867185480568 0.0075 0.77967449205 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
9 miscellaneous(ARM105) :.Labour for fitting and fixing of M.S. window grills including cost of screws complete. (Iron works) and as directed by Engineer-in-Charge. - Labour for fitting and fixing of M.S. window grills including cost of screws complete. (Iron works) and as directed by Engineer-in-Charge. 5.945792 Sqm - - - - - - - - - - - - - - - - - - - - - - 1 5.945792 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
10 Other Building Items. (AR1907) :.aluminum sliding window (sliding type) - Supplying, fitting, fixing up window (sliding type) made up aluminum Section 9778,as windows frame, section No. 4095,4096 and 9777, 3994 as shutter frame with 5mm thick black glass as panel fitted with rubber beading including locking arrangement including all fitting including cost of materials all taxes labour, T&P etc. complete as per direction of Engineer-incharge. 5.945792 Sqm - - - - - - - - - - - - - - - - - - - - - - - - 1.3422818791946 7.9809288590604 1.1006711409396 6.5443616644295 0.67114093959732 3.9904644295302 5.3691275167785 31.923715436242 5.0335570469799 29.928483221477 6.5436241610738 38.907028187919 0.67114093959732 3.9904644295302 5.3691275167785 31.923715436242 5.1330201342282 30.519870049933 - - - - - - - - - - - - - -
11 Painting(AR0901d) :.First Floor - 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. 255.398 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.084 21.453432 - - - - - - - - - - - -
12 Painting(AR0901di) :.First Floor - Priming one coat with outer 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. 189.799 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.090322580645161 17.143135483871 - - - - - - - - - - - -
13 Painting(AR0919a) :.First Floor - Finishing wall surface with One Coat with plastic emulsion paint of approved shades above one coat oil bound Primer on old work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 255.398 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.075 19.15485 0.084 21.453432 - - - - - - - -
14 Painting(AR0918Ai) :.First Floor - 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. 189.799 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.075 14.234925 - - - - - -
15 Other Building Items. (AR1901B) :.First floor - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory 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 materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) 86.01517158 Sqm 0.1074 9.238029427692 0.021 1.80631860318 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.0076 0.653715304008 1 86.01517158 - -
16 Flooring (AR0817aa) :.First floor - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) 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. 12.28270563 Sqm 0.1375 1.688872024125 0.015 0.18424058445 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 1 12.28270563 1 12.28270563
Total Qty 119.42205145247 23.889154447983 8.1242958964032 12.186443844605 141.33543828817 1.3158407516681 6.070190081506 14.48 19.005 19.0696233168 6674.36816088 5.945792 7.9809288590604 6.5443616644295 3.9904644295302 31.923715436242 29.928483221477 38.907028187919 3.9904644295302 31.923715436242 30.519870049933 38.596567483871 19.15485 21.453432 14.234925 0.653715304008 98.29787721 12.28270563
Rate Per Unit 570.467 886.71 3090.18 3053.8 250.166 58573.086 240.106 90 6379.007 33 7.2141 16.22 40 705.01 100 25 10 15 30 1.5 297.97 159.27787 249.58787 125.74787 195.03787 2041.967 662.3175001 8.5
Total Amount 68126.339425934 21182.752140571 25105.536693147 37214.962212654 35357.321254798 77072.853509757 1457.4890597101 1303.2 121233.028035 629.2975694544 48149.559349404 96.44074624 319.23715436242 4613.8404170395 399.04644295302 798.09288590604 299.28483221477 583.60542281879 119.71393288591 47.885573154362 9094.0056787785 6147.5790581422 4780.8182116695 2697.7233781898 2776.3494516097 1334.8650781793 65104.404298864 104.402997855
Total Material Amount (in Rs.): 536149.63481129
ROYALTY STATEMENT
Sl.No. Activity Name Quantity (A) Unit BRM340 BRM028 BRM060 BRM052 BRM084 BRM104 BRM094 BRM341 BRM005 BRM253 BRM140 BRM252 BRM255 BRM174 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)
1 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) 7.92300807568 Cum 3.4733 27.518983949259 0.45 3.565353634056 0.36 2.8522829072448 0.54 4.2784243608672 0.0544068 0.43106551577191 0.0498348 0.3948415228499 - - - - - - - - - - - - - - - - - -
2 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) 1.34195297376 Cum 3.4733 4.6610052637606 0.45 0.603878838192 0.36 0.4831030705536 0.54 0.7246546058304 - - 0.0889602 0.11938040493628 0.0594504 0.079779641071221 - - - - - - - - - - - - - - - -
3 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) 13.30252755168 Cum 3.4733 46.20366894525 0.45 5.986137398256 0.36 4.7889099186048 0.54 7.1833648779072 0.0919908 1.2237101515011 0.06026064 0.80161882388187 - - - - - - - - - - - - - - - - - -
4 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. 18.1 Qntl - - - - - - - - - - - - - - 1.05 19.005 - - - - - - - - - - - - - -
5 Masonry Brick Work (AR0603bi) :.First floor - Brickwork with Flyash Bricks of size (25cm x 12cm x 8cm) in cement mortar (1:6) in superstructure having crushing strength not less than 75.00 Kg/cm2 with dimensional tolerance ±8 percent immersing the bricks in water not less than six hours with cost conveyance, royalty, taxes of all materials, labor, and T&P required for the work, etc. complete and as per direction of Engineer-in-charge. 19.0696233168 Cum 0.672 12.81478686889 0.28 5.339494528704 - - - - - - - - - - - - 350 6674.36816088 - - - - - - - - - - - -
6 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. 169.29063369 Sqm 0.043 7.27949724867 0.018 3.04723140642 - - - - - - - - - - - - - - - - - - - - - - - - - -
7 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. 171.788330845 Sqm 0.0358 6.150022244251 0.015 2.576824962675 - - - - - - - - - - - - - - - - - - - - - - - - - -
8 Plastering (AR1027) :.First Floor - 6mm thick cement Plaster in CM (1:4) over R.C.C. surfaces in inside including chipping with proper level and line, curing for the proper period with cost conveyance, royalty, taxes of all materials, labor, and T & P required for the work, etc comp. and as per the direction of the Engineer-in-charge. 103.95659894 Sqm 0.0372 3.867185480568 0.0075 0.77967449205 - - - - - - - - - - - - - - - - - - - - - - - - - -
9 miscellaneous(ARM105) :.Labour for fitting and fixing of M.S. window grills including cost of screws complete. (Iron works) and as directed by Engineer-in-Charge. - Labour for fitting and fixing of M.S. window grills including cost of screws complete. (Iron works) and as directed by Engineer-in-Charge. 5.945792 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
10 Other Building Items. (AR1907) :.aluminum sliding window (sliding type) - Supplying, fitting, fixing up window (sliding type) made up aluminum Section 9778,as windows frame, section No. 4095,4096 and 9777, 3994 as shutter frame with 5mm thick black glass as panel fitted with rubber beading including locking arrangement including all fitting including cost of materials all taxes labour, T&P etc. complete as per direction of Engineer-incharge. 5.945792 Sqm - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
11 Painting(AR0901d) :.First Floor - 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. 255.398 Sqm - - - - - - - - - - - - - - - - - - 0.084 21.453432 - - - - - - - - - -
12 Painting(AR0901di) :.First Floor - Priming one coat with outer 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. 189.799 Sqm - - - - - - - - - - - - - - - - - - 0.090322580645161 17.143135483871 - - - - - - - - - -
13 Painting(AR0919a) :.First Floor - Finishing wall surface with One Coat with plastic emulsion paint of approved shades above one coat oil bound Primer on old work to give an even shade including all costs of labor, Paint, Primer, Brushes and putty required for the work, etc. complete and as per direction of the Engineer-in-charge.(Inside) 255.398 Sqm - - - - - - - - - - - - - - - - - - - - 0.075 19.15485 0.084 21.453432 - - - - - -
14 Painting(AR0918Ai) :.First Floor - 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. 189.799 Sqm - - - - - - - - - - - - - - - - - - - - - - - - 0.075 14.234925 - - - -
15 Other Building Items. (AR1901B) :.First floor - Supplying, fitting & fixing Vitrified Tile 600mmx600mm Plain Ivory 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 materials, taxes, labour, T&P , etc. required for the work all complete as per direction of Engineer-in-charge(for new work only) 86.01517158 Sqm 0.1074 9.238029427692 0.021 1.80631860318 - - - - - - - - - - - - - - - - - - - - - - 0.0076 0.653715304008 1 86.01517158
16 Flooring (AR0817aa) :.First floor - Fixing Vitrified tiles of premium grade having thickness 8mm to 10mm confirming to IS 13756 of size 600mmx600mm plain (Ivory) 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. 12.28270563 Sqm 0.1375 1.688872024125 0.015 0.18424058445 - - - - - - - - - - - - - - - - - - - - - - - - 1 12.28270563
Total Qty 119.42205145247 23.889154447983 8.1242958964032 12.186443844605 1.654775667273 1.3158407516681 0.079779641071221 19.005 6674.36816088 38.596567483871 19.15485 21.453432 14.234925 0.653715304008 98.29787721
Rate Per Unit 0 265.25 522.5 522.5 0 0 0 0 0 0 0 0 0 0 0
Total Amount 0 6336.5982173275 4244.9446058707 6367.416908806 0 0 0 0 0 0 0 0 0 0 0
Total Royalty Amount (in Rs.): 16948.959732004
ADDITION COMPONENT
S/N Item Name Amount (in Rs.)
1 Provision for Contingency @ Rs. 5000 Rs. 5000
2 Display Citizen Board @ Rs. 1000 Rs. 1000
3 Any Other Lumpsum @ Rs. 35757 Rs. 35757
Total Addition Component Amount (in Rs.): 41757
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.): 979119.85758727